Professional Documents
Culture Documents
P.2.2
Oh
Oh
Oh
Oh
Tukang kayu
Pekerja
Kepala tukang
Mandor
A.6.5
A.6.5a
A.6.6
29,100.00
330.00
12,887.00
42,317.00
Rp.
55,000.00
Rp.
40,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
5,500.00
4,000.00
600.00
339.00
10,439.00
52,756.00
5,275.60
58,031.60
Rp.
40,000.00
Rp.
67,800.00
Jumlah (I)
Over Head 10 %
Harga Satuan
16,000.00
2,712.00
18,712.00
1,871.20
20,583.20
Rp.
40,000.00
Rp.
67,800.00
Jumlah (I)
Over Head 10 %
Harga Satuan
21,040.00
3,525.60
24,565.60
2,456.56
27,022.16
Tenaga
0.100
0.100
0.010
0.005
A.6.2
Rp.
2,425,000.00
Rp.
16,500.00
Rp.
1,841,000.00
Jumlah (I)
Pekerja
Mandor
Rp.
40,000.00
Rp.
67,800.00
Jumlah (I)
Over Head 10 %
Harga Satuan
7,680.00
1,288.20
8,968.20
896.82
9,865.02
Pekerja
Mandor
Sewa stamper
Rp.
40,000.00
Rp.
67,800.00
Rp.
10,000.00
Jumlah (I)
Over Head 10 %
Harga Satuan
10,000.00
847.50
2,500.00
13,347.50
1,334.75
14,682.25
1 m3 Urugan pasir
Bahan
1.200 M
Urug pasir
Rp.
40,100.00
Jumlah (I)
48,120.00
48,120.00
Pekerja
Mandor
Rp.
40,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
12,000.00
678.00
12,678.00
60,798.00
6,079.80
66,877.80
Urug tanah
Rp.
31,800.00
Jumlah (I)
38,160.00
38,160.00
Pekerja
Mandor
Rp.
40,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
12,000.00
678.00
12,678.00
50,838.00
5,083.80
55,921.80
Tenaga
0.300 Oh
0.010 Oh
A.6.7
1 m3 Urugan tanah
Bahan
1.200 M
Tenaga
0.300 Oh
0.010 Oh
Rp.
58,500.00
Rp.
1,208.00
Rp.
40,600.00
Jumlah (I)
70,200.00
244,016.00
19,691.00
333,907.00
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
60,000.00
33,000.00
3,600.00
5,085.00
101,685.00
435,592.00
43,559.20
479,151.20
Rp.
58,500.00
Rp.
1,208.00
Rp.
40,600.00
Jumlah (I)
70,200.00
164,288.00
19,691.00
254,179.00
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
60,000.00
33,000.00
3,600.00
5,085.00
101,685.00
355,864.00
35,586.40
391,450.40
Rp.
58,500.00
Rp.
40,600.00
Jumlah (I)
70,200.00
19,691.00
89,891.00
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
31,200.00
21,450.00
2,340.00
2,644.20
57,634.20
147,525.20
14,752.52
162,277.72
Tenaga
1.500
0.600
0.060
0.075
B.6.3
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
B.6.9
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
Rp.
500.00
Rp.
1,208.00
Rp.
40,600.00
Jumlah (I)
72,000.00
39,803.60
3,694.60
115,498.20
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
24,000.00
11,000.00
1,200.00
2,034.00
38,234.00
153,732.20
15,373.22
169,105.42
Rp.
500.00
Rp.
1,208.00
Rp.
40,600.00
Jumlah (I)
36,000.00
17,358.96
1,624.00
54,982.96
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
12,000.00
5,500.00
600.00
1,017.00
19,117.00
74,099.96
7,410.00
81,509.96
Rp.
500.00
Rp.
1,208.00
Rp.
40,600.00
Jumlah (I)
36,000.00
11,693.44
1,745.80
49,439.24
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
12,000.00
5,500.00
600.00
1,017.00
19,117.00
68,556.24
6,855.62
75,411.86
Rp.
40,100.00
Rp.
1,500.00
Jumlah (I)
8,020.00
75,000.00
83,020.00
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
10,000.00
13,750.00
1,500.00
1,695.00
26,945.00
109,965.00
10,996.50
120,961.50
Rp.
Rp.
Rp.
Rp.
Jumlah
75,411.86
6,687.78
46,000.00
68,135.60
196,235.25
Tenaga
0.600
0.200
0.020
0.030
C.6.8
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
C.6.10
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
C.6.25
Pekerja
Tukang batu
Kepala Tukang
Mandor
C.6.26
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kep. Tukang batu
Mandor
M2
M3
Bh
M2
Pas. Bata
Urugan Pasir
Buis Beton 1/2 f 30
Plesteran
75,411.86
66,877.80
46,000.00
30,970.73
Rp.
1,208.00
Rp.
40,600.00
Jumlah (I)
9,393.41
933.80
10,327.21
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
8,000.00
8,250.00
900.00
678.00
17,828.00
28,155.21
2,815.52
30,970.73
Rp.
1,208.00
Rp.
40,600.00
Jumlah (I)
6,262.27
1,055.60
7,317.87
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
8,000.00
8,250.00
900.00
678.00
17,828.00
25,145.87
2,514.59
27,660.46
Rp.
1,208.00
Rp.
40,600.00
Jumlah (I)
12,524.54
1,258.60
13,783.14
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
10,400.00
11,000.00
1,200.00
881.40
23,481.40
37,264.54
3,726.45
40,991.00
Rp.
1,208.00
Rp.
40,600.00
Jumlah (I)
8,349.70
1,421.00
9,770.70
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
10,400.00
11,000.00
1,200.00
881.40
23,481.40
33,252.10
3,325.21
36,577.31
Tenaga
0.200
0.150
0.015
0.010
D.6.5
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
D.6.14
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
D.6.16
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
D.6.20
Rp.
1,208.00
Rp.
40,600.00
Jumlah (I)
604.00
52.78
656.78
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
2,280.00
2,090.00
2,280.00
203.40
6,853.40
7,510.18
751.02
8,261.20
Rp.
1,208.00
Rp.
40,600.00
Rp.
1,365.54
Jumlah (I)
5,218.56
243.60
1,365.54
5,462.16
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
10,000.00
5,500.00
600.00
847.50
16,947.50
22,409.66
2,240.97
24,650.63
Rp.
1,208.00
Rp.
40,600.00
Jumlah (I)
7,658.72
487.20
8,145.92
Pekerja
Tukang batu
Kepala Tukang
Mandor
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
12,000.00
7,700.00
840.00
1,017.00
21,557.00
29,702.92
2,970.29
32,673.21
3.250 Kg
Semen Portland
Rp.
Jumlah (I)
1,208.00
3,926.00
3,926.00
0.150
0.100
0.010
0.008
Pekerja
Tukang batu
Kepala Tukang
Mandor
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
6,000.00
5,500.00
600.00
542.40
12,642.40
16,568.40
1,656.84
18,225.24
Tenaga
0.057
0.038
0.038
0.003
D.6.23
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
D.6.26
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
D.6.27
Oh
Oh
Oh
Oh
1m2 Acian PC
Bahan
Tenaga
Oh
Oh
Oh
Oh
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Jumlah (I)
1,208.00
40,600.00
71,100.00
75,238.20
30,000.00
20,000.00
298,376.00
25,201.00
52,614.00
75,238.20
15,000.00
10,000.00
476,429.20
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
132,000.00
27,500.00
3,000.00
10,848.00
173,348.00
649,777.20
64,977.72
714,754.92
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Jumlah (I)
1,208.00
40,600.00
71,100.00
30,000.00
20,000.00
100.00
393,808.00
22,040.00
54,194.00
15,000.00
10,000.00
10,000.00
505,042.00
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
132,000.00
27,500.00
3,000.00
10,848.00
173,348.00
678,390.00
67,839.00
746,229.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Jumlah (I)
1,208.00
40,600.00
71,100.00
30,000.00
20,000.00
100.00
448,168.00
20,242.00
55,142.00
15,000.00
10,000.00
21,500.00
570,052.00
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
132,000.00
27,500.00
3,000.00
10,848.00
173,348.00
743,400.00
74,340.00
817,740.00
Rp.
13,500.00
Rp.
13,000.00
Jumlah (I)
14,175.00
195.00
14,370.00
Rp.
40,000.00
Rp.
56,500.00
Rp.
62,150.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
1,200.00
1,695.00
186.45
101.70
3,183.15
17,553.15
1,755.32
19,308.47
Tenaga
3.300
0.500
0.050
0.1600
E.6.5
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
E.6.7
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
E.6.17
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang besi
Kepala Tukang
Mandor
E.6.18
Rp.
8,170.00
Rp.
13,000.00
Jumlah (I)
8,578.50
195.00
8,773.50
Rp.
40,000.00
Rp.
56,500.00
Rp.
62,150.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
1,200.00
1,695.00
186.45
101.70
3,183.15
11,956.65
1,195.67
13,152.32
Rp.
1,841,000.00
Rp.
16,500.00
Rp.
1,208.00
Jumlah (I)
73,640.00
4,950.00
120.80
78,710.80
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
20,800.00
14,300.00
1,560.00
1,762.80
38,422.80
117,133.60
11,713.36
128,846.96
Rp.
1,841,000.00
Rp.
16,500.00
Rp.
1,208.00
Jumlah (I)
82,845.00
4,950.00
120.80
87,915.80
Rp.
40,000.00
Rp.
56,500.00
Rp.
62,150.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
20,800.00
14,690.00
1,615.90
1,762.80
38,868.70
126,784.50
12,678.45
139,462.95
Rp.
1,841,000.00
Rp.
16,500.00
Rp.
1,208.00
Rp.
3,032,000.00
Rp.
135,630.00
Rp.
10,000.00
Jumlah (I)
55,230.00
6,600.00
241.60
45,480.00
47,470.50
20,000.00
175,022.10
Rp.
40,000.00
Rp.
56,500.00
Rp.
62,150.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
26,400.00
18,645.00
2,050.95
2,237.40
49,333.35
224,355.45
22,435.55
246,791.00
Tenaga
0.0300
0.0300
0.0030
0.0015
Oh
Oh
Oh
Oh
Pekerja
Tukang besi
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Rp.
1,841,000.00
Rp.
16,500.00
Rp.
1,208.00
Rp.
3,032,000.00
Rp.
135,630.00
Rp.
10,000.00
Jumlah (I)
55,230.00
6,600.00
241.60
54,576.00
47,470.50
20,000.00
184,118.10
Rp.
40,000.00
Rp.
56,500.00
Rp.
62,150.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
26,400.00
18,645.00
2,050.95
2,237.40
49,333.35
233,451.45
23,345.15
256,796.60
Rp.
1,841,000.00
Rp.
16,500.00
Rp.
1,208.00
Rp.
3,032,000.00
Rp.
97,370.00
Rp.
10,000.00
Jumlah (I)
55,230.00
6,600.00
241.60
45,480.00
34,079.50
60,000.00
201,631.10
Rp.
40,000.00
Rp.
56,500.00
Rp.
62,150.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
26,400.00
18,645.00
2,050.95
2,237.40
49,333.35
250,964.45
25,096.45
276,060.90
Rp.
1,841,000.00
Rp.
16,500.00
Rp.
1,208.00
Rp.
3,032,000.00
Rp.
97,370.00
Rp.
10,000.00
Jumlah (I)
55,230.00
6,600.00
181.20
45,480.00
34,079.50
30,000.00
171,570.70
Rp.
40,000.00
Rp.
56,500.00
Rp.
62,150.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
26,400.00
18,645.00
2,050.95
2,237.40
49,333.35
220,904.05
22,090.41
242,994.46
Tenaga
0.660
0.330
0.033
0.033
E.6.11
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala Tukang
Mandor
E.6.13
1 m3 Membuat Pondasi Setempat beton bertulang
No.Analis
Bahan
1.0000 M
beton K. 175
E.6.5
2
bekistitng Pondasi
E.6.20.bgp
1.1111 M
E.6.18
42.3529 Kg
besi beton (polos)
Rp.
Rp.
Rp.
Jumlah
E.6.14
1 m3 Membuat Pondasi Setempat beton bertulang penahan sloof
No.Analis
Bahan
1.0000 M
beton K. 175
Rp.
E.6.5
2
bekistitng Pondasi
Rp.
E.6.20.bgp
3.2000 M
E.6.18
48.3302 Kg
besi beton (polos)
Rp.
Jumlah
817,740.00
128,846.96
13,152.32
817,740.00
143,163.29
557,038.54
1,517,941.82
746,229.00
128,846.96
13,152.32
746,229.00
412,310.27
635,654.54
1,794,193.81
Rp.
Rp.
Rp.
Jumlah
746,229.00
139,462.95
13,152.32
746,229.00
446,281.44
1,315,231.50
2,507,741.94
Rp.
Rp.
Rp.
Jumlah
746,229.00
139,462.95
13,152.32
746,229.00
446,281.44
1,315,231.50
2,507,741.94
Rp.
817,740.00
Rp.
246,791.00
Rp.
13,152.32
Jumlah
E.6.16.a
1 m3 Membuat kolom beton bertulang ( 25 x 50 ) cm + penyangga tangga
No.Analis
Bahan
E.6.7
1.0000 M
beton K. 225
Rp.
817,740.00
2
bekistitng kolom
Rp.
246,791.00
E.6.22.bgk
6.0000 M
E.6.17
302.4000 Kg
besi beton (ulir)
Rp.
19,308.47
E.6.18
29.0987 Kg
besi beton (polos)
Rp.
13,152.32
817,740.00
1,480,745.97
2,761,986.15
5,060,472.12
E.6.15
1 m3 Membuat sloof beton bertulang ( 20 x 25 ) cm
No.Analis
Bahan
1.0000 M
beton K. 175
E.6.5
2
bekistitng sloof
E.6.21.bgs
3.2000 M
E.6.18
100.0000 Kg
besi beton (polos)
E.6.15.a
1 m3 Membuat Sloof beton bertulang ( 20 x 30 ) cm
No.Analis
Bahan
1.0000 M
beton K. 175
E.6.5
2
bekistitng sloof
E.6.21.bgs
3.2000 M
E.6.17
100.0000 Kg
besi beton (polos)
E.6.16
1 m3 Membuat kolom beton bertulang ( 30x 60 ) cm lantai I
No.Analis
Bahan
E.6.7
1.0000 M
beton K. 225
2
bekistitng kolom
E.6.22.bgk
6.0000 M
E.6.18
210.0000 Kg
besi beton (polos)
Jumlah
E.6.16.b
1 m3 Membuat kolom beton bertulang30x40
No.Analis
Bahan
E.6.5
1.0000 M
beton K.225
2
bekistitng kolom
E.6.22.bgk
6.0000 M
E.6.18
175.4400 Kg
besi beton (polos)
E.6.16.c
1 m3 Membuat kolom beton bertulang ( 15 X 20 cm )
No.Analis
Bahan
E.6.7
1.0000 M
beton K. 225
2
bekistitng kolom
E.6.22.bgk
23.3333 M
E.6.18
29.0987 Kg
besi beton (polos)
817,740.00
1,480,745.97
5,838,879.82
382,714.83
8,520,080.62
Rp.
Rp.
Rp.
Jumlah
817,740.00
246,791.00
13,152.32
817,740.00
1,480,745.97
2,307,442.14
4,605,928.11
Rp.
Rp.
Rp.
Jumlah
817,740.00
246,791.00
13,152.32
817,740.00
5,758,456.55
382,714.83
6,958,911.38
E.6.16.d
1 m3 Membuat kolom beton bertulang ( 20 X 20 cm )
No.Analis
Bahan
E.6.7
1.0000 M
beton K. 225
2
bekistitng kolom
E.6.22.bgk
23.3333 M
E.6.18
29.0987 Kg
besi beton (polos)
Rp.
Rp.
Rp.
817,740.00
246,791.00
13,152.32
Jumlah
E.6.22
1 m3 Membuat balok beton bertulang ( 25 x 80 ) cm
No.Analis
Bahan
E.6.7
1.0000 M
beton K. 225
2
bekisting balok
E.6.23.bgb
4.0500 M
E.6.17
190.5900 Kg
besi beton (ulir)
E.6.18
75.0200 Kg
besi beton (polos)
Rp.
Rp.
Rp.
Rp.
6,958,911.38
817,740.00
256,796.60
19,308.47
13,152.32
Jumlah
E.6.23
1 m3 Membuat balok beton bertulang ( 25 x 50 ) cm
No.Analis
Bahan
E.6.7
1.0000 M
beton K. 225
2
bekisting balok
E.6.23.bgb
4.1000 M
E.6.17
205.2500 Kg
besi beton (ulir)
Rp.
Rp.
Rp.
817,740.00
5,758,456.55
382,714.83
817,740.00
1,040,026.21
3,680,000.34
986,686.67
6,524,453.23
817,740.00
256,796.60
19,308.47
Jumlah
817,740.00
1,052,866.04
3,963,062.44
5,833,668.48
E.6.24
1 m Membuat balok beton bertulang ( 25 x 35 ) cm
No.Analis
Bahan
E.6.7
1.0000 M
beton K. 225
2
bekisting balok
E.6.23.bgb
4.1143 M
E.6.17
112.8571 Kg
besi beton (ulir)
E.6.18
90.0000 Kg
besi beton (polos)
Rp.
Rp.
Rp.
Rp.
817,740.00
256,796.60
19,308.47
13,152.32
Jumlah
817,740.00
1,056,534.56
2,179,098.19
1,183,708.35
5,237,081.11
E.6.24.a
1 m Membuat balok beton bertulang ( 15 x 25 ) cm
No.Analis
Bahan
E.6.7
1.0000 M
beton K. 175
2
bekisting balok
E.6.23.bgb
4.2667 M
E.6.18
90.0000 Kg
besi beton (polos)
Rp.
Rp.
Rp.
746,229.00
256,796.60
13,152.32
Jumlah
E.6.24.b
1 m3 Membuat balok beton bertulang ( 20 x 30 ) cm
No.Analis
Bahan
E.6.7
1.0000 M
beton K. 225
2
bekisting balok
E.6.23.bgb
4.3333 M
E.6.18
200.0000 Kg
besi beton (polos)
E.6.18
100.0000 Kg
besi beton (polos)
E.6.24.c
1 m3 Membuat balok beton bertulang ( 20 x 20 ) cm
No.Analis
Bahan
E.6.7
1.0000 M
beton K. 225
2
bekisting balok
E.6.23.bgb
4.0000 M
E.6.18
200.0000 Kg
besi beton (polos)
E.6.18
100.0000 Kg
besi beton (polos)
E.6.25
No.Analis
E.6.7
E.6.24 Bgl
E.6.18
746,229.00
1,095,665.47
1,183,708.35
3,025,602.82
Rp.
Rp.
Rp.
Rp.
Jumlah
817,740.00
256,796.60
13,152.32
13,152.32
817,740.00
1,112,785.25
2,630,463.00
1,315,231.50
5,876,219.75
Rp.
Rp.
Rp.
Rp.
Jumlah
817,740.00
256,796.60
13,152.32
13,152.32
817,740.00
1,027,186.38
2,630,463.00
1,315,231.50
5,790,620.88
Rp.
Rp.
Rp.
Jumlah
746,229.00
276,060.90
13,152.32
746,229.00
2,300,507.46
2,071,489.61
5,118,226.07
E.6.25.a
No.Analis
E.6.5
E.6.24 Bgl
E.6.18
E.6.26
1 m3 Membuat kolom beton bertulang ( 25 x 25 ) cm
No.Analis
Bahan
1.000 M
beton K. 175
E.6.5
2
bekistitng kolom
E.6.22.bgk
4.0000 M
E.6.18
90.0000 Kg
besi beton (polos)
E.6.28
1 m3 Membuat beton kolom praktis
No.Analis
Bahan
E.6.7
1.000 M
beton K. 175
2
bekistitng kolom praktis
E.6.21.bgs
4.000 M
E.6.18
100.000 Kg
besi beton (polos)
E.6.29
1 m3 Membuat beton ring balok (20 x 25) cm
No.Analis
Bahan
E.6.7
1.000 M
beton K. 175
2
bekistitng kolom
E.6.22.bgk
4.000 M
E.6.18
100.0000 Kg
besi beton (polos)
E.6.30
1 m3 Membuat beton ring balok (15 x 20) cm
No.Analis
Bahan
E.6.7
1.000 M
beton K. 175
2
bekistitng kolom
E.6.22.bgk
6.667 M
E.6.18
169.750 Kg
besi beton (polos)
E.6.31
1 m3 Membuat beton ring balok (13 x 15) cm
No.Analis
Bahan
E.6.7
1.000 M
beton K. 175
2
bekistitng kolom
E.6.22.bgk
7.692 M
E.6.18
141.310 Kg
besi beton (polos)
Rp.
Rp.
Rp.
Jumlah
746,229.00
276,060.90
13,152.32
746,229.00
2,300,507.46
432,930.37
3,479,666.83
Rp.
Rp.
Rp.
Jumlah
746,229.00
246,791.00
13,152.32
746,229.00
987,163.98
1,183,708.35
2,917,101.33
Rp.
Rp.
Rp.
Jumlah
746,229.00
139,462.95
13,152.32
746,229.00
557,851.80
1,315,231.50
2,619,312.30
Rp.
Rp.
Rp.
Jumlah
746,229.00
246,791.00
13,152.32
746,229.00
987,163.98
1,315,231.50
3,048,624.48
Rp.
Rp.
Rp.
Jumlah
746,229.00
246,791.00
13,152.32
746,229.00
1,645,273.30
2,232,605.47
4,624,107.77
Rp.
Rp.
Rp.
Jumlah
746,229.00
246,791.00
13,152.32
746,229.00
1,898,392.27
1,858,553.63
4,503,174.90
F. ANALISA BIAYA KONSTRUKSI PEKERJAAN KAYU KAP, KUSEN, DAUN PINTU KAYU DAN LANGIT-LANGIT
F.6.01
1m3 Pasang kusen pintu dan jendela Kayu
Bahan
1.200 m
Kayu balok Klas II
Rp.
3,500,000.00
4,200,000.00
1.250 kg
Paku 10 cm
Rp.
16,500.00
20,625.00
10.000 Jam
Mesin Serut
Rp.
7,500.00
75,000.00
5.000 Jam
Mesin Profil
Rp.
7,500.00
37,500.00
20.000 Kwh
Listrik
Rp.
1,800.00
36,000.00
1.000 kg
Lem kayu
Rp.
37,450.00
37,450.00
Jumlah (I)
4,406,575.00
Tenaga
6.000 Oh
Pekerja
Rp.
40,000.00
240,000.00
20.000 Oh
Tukang kayu
Rp.
55,000.00
1,100,000.00
2.000 Oh
Kepala Tukang
Rp.
60,000.00
120,000.00
0.300 Oh
Mandor
Rp.
67,800.00
20,340.00
Jumlah (II)
1,480,340.00
Jumlah (I) + (II)
5,886,915.00
Over Head 10 %
588,691.50
Harga Satuan
6,475,606.50
F.6.5
1m2 Pasang daun pintu panel kayu
Bahan
0.045 m
Kayu papan klas I
Rp.
7,449,000.00
335,205.00
1.000 Jam
Mesin Serut
Rp.
7,500.00
7,500.00
1.000 Jam
Mesin Profil
Rp.
7,500.00
7,500.00
5.000 Kwh
Listrik
Rp.
1,800.00
9,000.00
0.500 kg
Lem kayu
Rp.
37,450.00
18,725.00
Jumlah (I)
377,930.00
Tenaga
1.000 Oh
Pekerja
Rp.
40,000.00
40,000.00
2.50 Oh
Tukang kayu
Rp.
55,000.00
137,500.00
0.250 Oh
Kepala Tukang
Rp.
60,000.00
15,000.00
0.050 Oh
Mandor
Rp.
67,800.00
3,390.00
Jumlah (II)
195,890.00
Jumlah (I) + (II)
573,820.00
Over Head 10 %
57,382.00
Harga Satuan
631,202.00
F.6.04
1m2 Pasang pintu panel kayu lapis alumunium
Bahan
0.045 m
Kayu papan klas I
Rp.
7,449,000.00
335,205.00
0.100 Kg
Paku
Rp.
16,500.00
1,650.00
1.000 Jam
Mesin Serut
Rp.
7,500.00
7,500.00
1.000 Jam
Mesin Profil
Rp.
7,500.00
7,500.00
5.000 Kwh
Listrik
Rp.
1,800.00
9,000.00
0.500 kg
Lem kayu
Rp.
37,450.00
18,725.00
0.500 lbr
Alumunium Pintu Kamar Mandi
Rp.
75,000.00
37,500.00
0.600 kg
Lem kayu
Rp.
37,450.00
22,470.00
Jumlah (I)
439,550.00
Tenaga
1.000 Oh
Pekerja
Rp.
40,000.00
40,000.00
2.50 Oh
Tukang kayu
Rp.
55,000.00
137,500.00
0.250 Oh
Kepala Tukang
Rp.
60,000.00
15,000.00
0.050 Oh
Mandor
Rp.
67,800.00
3,390.00
Jumlah (II)
195,890.00
Jumlah (I) + (II)
635,440.00
Over Head 10 %
63,544.00
Harga Satuan
698,984.00
F.6.6
Rp.
62,000.00
Rp.
7,500.00
Rp.
7,500.00
Rp.
1,800.00
Rp.
37,450.00
Rp.
3,500,000.00
Jumlah (I)
62,000.00
7,500.00
7,500.00
9,000.00
11,235.00
84,000.00
181,235.00
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
32,000.00
110,000.00
12,000.00
2,712.00
156,712.00
337,947.00
33,794.70
371,741.70
Rp.
3,987,000.00
Rp.
7,500.00
Rp.
7,500.00
Rp.
1,800.00
Rp.
37,450.00
Rp.
16,500.00
Jumlah (I)
255,168.00
7,500.00
7,500.00
4,500.00
11,235.00
1,650.00
287,553.00
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
40,000.00
165,000.00
18,000.00
3,390.00
226,390.00
513,943.00
51,394.30
565,337.30
Tenaga
0.800
2.000
0.200
0.040
F.6.7
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala Tukang
Mandor
F.6.13
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Rp.
Rp.
3,032,000.00
15,750.00
5,000.00
1,800.00
Rp.
16,500.00
Jumlah (I)
3,335,200.00
236,250.00
25,000.00
18,000.00
92,400.00
3,706,850.00
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
160,000.00
660,000.00
72,000.00
13,560.00
905,560.00
4,612,410.00
461,241.00
5,073,651.00
Tenaga
4.000
12.000
1.200
0.200
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala Tukang
Mandor
F.6.14
Rp.
3,032,000.00
5,000.00
1,800.00
Rp.
16,500.00
Jumlah (I)
3,638,400.00
25,000.00
18,000.00
92,400.00
3,773,800.00
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
240,000.00
1,100,000.00
120,000.00
13,560.00
1,473,560.00
5,247,360.00
524,736.00
5,772,096.00
Rp.
3,032,000.00
Rp.
3,032,000.00
Rp.
16,500.00
Jumlah (I)
42,448.00
18,192.00
4,125.00
64,765.00
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
4,000.00
5,500.00
600.00
339.00
10,439.00
75,204.00
7,520.40
82,724.40
Rp.
3,032,000.00
Rp.
3,032,000.00
Rp.
16,500.00
Jumlah (I)
24,256.00
9,096.00
4,125.00
37,477.00
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
4,000.00
5,500.00
600.00
339.00
10,439.00
47,916.00
4,791.60
52,707.60
Tenaga
6.000
20.000
2.000
0.200
F.6.17
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala Tukang
Mandor
F.6.17.a
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala Tukang
Mandor
F.6.21
Rp.
Rp.
3,500,000.00
5,000.00
1,800.00
Rp.
16,500.00
Jumlah (I)
122,500.00
5,000.00
1,800.00
8,250.00
137,550.00
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
20,000.00
55,000.00
6,000.00
1,695.00
82,695.00
220,245.00
22,024.50
242,269.50
Rp.
3,987,000.00
Rp.
16,500.00
Jumlah (I)
79,740.00
8,250.00
87,990.00
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
16,000.00
44,000.00
4,800.00
1,356.00
66,156.00
154,146.00
15,414.60
169,560.60
Rp.
3,032,000.00
Rp.
51,000.00
Rp.
16,500.00
Jumlah (I)
49,421.60
20,400.00
4,125.00
73,947
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
10,400.00
23,100.00
2,520.00
881.40
36,901.40
110,848.00
11,084.80
121,932.80
Tenaga
0.500
1.000
0.100
0.025
F.6.29
Oh
Oh
Oh
Oh
F.6.20
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala Tukang
Mandor
24,710.80
20,400.00
4,125.00
49,236
10,400.00
23,100.00
2,520.00
881.40
36,901.40
86,137.20
8,613.72
94,750.92
F.6.20.b
F.6.2
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala Tukang
Mandor
Rp.
51,000.00
Rp.
16,500.00
Jumlah (I)
18,564.00
1,815.00
20,379.00
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Overhead 10%
Harga Satuan
4,000.00
2,750.00
300.00
339.00
7,389.00
27,768.00
2,776.80
30,544.80
Rp.
18,150.00
Rp.
16,500.00
Jumlah (I)
19,057.50
165.00
19,222.50
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
2,000.00
2,750.00
300.00
203.40
5,253.40
24,475.90
2,447.59
26,923.49
Rp.
6,000.00
Rp.
16,500.00
Jumlah (I)
6,600.00
165.00
6,765.00
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
2,000.00
2,750.00
300.00
203.40
5,253.40
12,018.40
1,201.84
13,220.24
Rp.
12,500.00
Rp.
1,250.00
Rp.
16,500.00
Jumlah (I)
13,125.00
1,250.00
165.00
14,540.00
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
2,400.00
3,300.00
360.00
203.40
6,263.40
20,803.40
2,080.34
22,883.74
Tenaga
0.050
0.050
0.005
0.003
F.6.3
Oh
Oh
Oh
Oh
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
F.6.4
Oh
Oh
Oh
Oh
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
F.6.5
Rp.
31,000.00
Rp.
7,000.00
Rp.
3,100.00
Rp.
16,500.00
Jumlah (I)
32,550.00
7,350.00
3,100.00
165.00
43,165.00
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
4,000.00
3,850.00
420.00
271.20
8,541.20
51,706.20
5,170.62
56,876.82
Tenaga
0.100
0.070
0.007
0.004
F.6.25
F.6.26
F.6.27
Oh
Oh
Oh
Oh
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
21,224.00
16,500.00
79,694.67
117,418.67
8,000.00
33,000.00
3,600.00
678.00
45,278.00
162,696.67
16,269.67
178,966.34
1,330.00
16,500.00
860.00
18,690.00
24,000.00
44,000.00
4,800.00
2,034.00
74,834.00
93,524.00
9,352.40
102,876.40
20,400.00
825.00
21,225.00
10,000.00
4,125.00
450.00
122.04
14,697.04
35,922.04
3,592.20
39,514.24
F 6.33b
Rp.
3,032,000.00
Rp.
16,500.00
Rp.
118,770.00
Jumlah (I)
47,299.20
1,650.00
47,508.00
96,457.20
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
50,000.00
412,500.00
45,000.00
4,237.50
511,737.50
608,194.70
60,819.47
669,014.17
Tenaga
1.2500
7.5000
0.7500
0.0625
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala Tukang
Mandor
1,284,000.00
77,040.00
1,361,040.00
80,000.00
110,000.00
12,000.00
6,780.00
208,780.00
1,569,820.00
156,982.00
1,726,802.00
80,250.00
7,248.00
406.00
87,904.00
30,000.00
41,250.00
4,500.00
2,542.50
78,292.50
166,196.50
16,619.65
182,816.15
1,324,000.00
397,200.00
7,248.00
700.00
1,729,148.00
70,000.00
96,250.00
10,500.00
5,932.50
182,682.50
1,911,830.50
191,183.05
2,103,013.55
G.6.4
Wastafle
Perlengkapan
Semen abu-abu
Pasir pasang
Rp.
802,500.00
Rp.
802,500.00
Rp.
1,208.00
Rp.
40,600.00
Jumlah (I)
802,500.00
96,300.00
7,248.00
406.00
906,454.00
Pekerja
Tukang batu
Kepala Tukang
Mandor
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
70,000.00
96,250.00
10,500.00
5,932.50
182,682.50
1,089,136.50
108,913.65
1,198,050.15
Tenaga
1.750
1.750
0.175
0.088
G.6.5
G.6.6
G.6.7
Oh
Oh
Oh
Oh
172,500.00
144.96
406.00
20,700.00
193,750.96
70,000.00
96,250.00
10,500.00
5,932.50
182,682.50
376,433.46
37,643.35
414,076.81
173,750.00
144.96
406.00
20,850.00
195,150.96
70,000.00
96,250.00
10,500.00
5,932.50
182,682.50
377,833.46
37,783.35
415,616.81
5,700.00
1,662.50
7,362.50
1,440.00
3,300.00
360.00
122.04
5,222.04
12,584.54
1,258.45
13,842.99
G.6.8
Rp.
6,370.00
Rp.
6,370.00
Jumlah (I)
7,644.00
2,229.50
9,873.50
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
1,440.00
3,300.00
360.00
122.04
5,222.04
15,095.54
1,509.55
16,605.09
Rp.
9,820.00
Rp.
9,820.00
Jumlah (I)
11,784.00
3,437.00
15,221.00
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
1,440.00
3,300.00
360.00
122.04
5,222.04
20,443.04
2,044.30
22,487.34
Rp.
37,900.00
Rp.
37,900.00
Jumlah (I)
45,480.00
13,265.00
58,745.00
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
2,000.00
5,500.00
600.00
169.50
8,269.50
67,014.50
6,701.45
73,715.95
Rp.
82,570.00
Rp.
82,570.00
Jumlah (I)
99,084.00
28,899.50
127,983.50
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
3,000.00
8,250.00
900.00
254.25
12,404.25
140,387.75
14,038.78
154,426.53
Tenaga
0.036
0.060
0.006
0.0018
G.6.9
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
G.6.9a
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
G.6.10
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
G.6.11
Rp.
124,940.00
Rp.
124,940.00
Jumlah (I)
149,928.00
43,729.00
193,657.00
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
3,000.00
8,250.00
900.00
254.25
12,404.25
206,061.25
20,606.13
226,667.38
Rp.
42,800.00
Rp.
42,800.00
Jumlah (I)
51,360.00
19,260.00
70,620.00
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
4,000.00
11,000.00
1,200.00
339.00
16,539.00
87,159.00
8,715.90
95,874.90
Rp.
36,380.00
Rp.
36,380.00
Jumlah (I)
43,656.00
16,371.00
60,027.00
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
4,320.00
13,750.00
1,500.00
366.12
19,936.12
79,963.12
7,996.31
87,959.43
Rp.
64,200.00
Rp.
64,200.00
Jumlah (I)
77,040.00
28,890.00
105,930.00
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
6,480.00
20,625.00
2,250.00
549.18
29,904.18
135,834.18
13,583.42
149,417.60
Tenaga
0.075
0.150
0.015
0.00375
G.6.12
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
G.6.13
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
G.6.14
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
G.6.15
Rp.
181,630.00
Rp.
181,630.00
Jumlah (I)
217,956.00
81,733.50
299,689.50
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
9,720.00
30,937.50
3,375.00
823.77
44,856.27
344,545.77
34,454.58
379,000.35
Rp.
181,630.00
Rp.
181,630.00
Jumlah (I)
217,956.00
81,733.50
299,689.50
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
4,320.00
13,750.00
1,500.00
366.12
19,936.12
319,625.62
31,962.56
351,588.18
Rp.
90,000.00
Rp.
1,000.00
Jumlah (I)
90,000.00
25.00
90,025.00
Pekerja
Tukang batu
Kepala Tukang
Mandor
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
4,000.00
5,500.00
600.00
339.00
10,439.00
100,464.00
10,046.40
110,510.40
floor drain
Rp.
110,050.00
Jumlah (I)
110,050.00
110,050.00
Pekerja
Tukang batu
Kepala Tukang
Mandor
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
6,000.00
5,500.00
600.00
508.50
12,608.50
122,658.50
12,265.85
134,924.35
Tenaga
0.2430
0.5625
0.0563
0.0122
G.6.16
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
G.6.17
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
G.6.18
Oh
Oh
Oh
Oh
Memasang 1 Bh Avour
Bahan
1.000 Bh
Tenaga
0.150
0.100
0.010
0.0075
Oh
Oh
Oh
Oh
G.6.19
Rp.
125,190.00
Rp.
500.00
Rp.
1,208.00
Rp.
40,600.00
Rp.
40,100.00
Jumlah (I)
137,709.00
275.00
12,442.40
2,476.60
2,766.90
155,669.90
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
Memasang 1 buah bak kontrol pasangan batu bata ukuran (30x30) cm tinggi 35 cm
Bahan
0.145 M
Batu bata klas I
Rp.
500.00
44.000 Kg
Semen Portland
Rp.
1,208.00
0.070 M
Pasir pasang
Rp.
40,600.00
0.070 M
Kerikil alam 2 - 3 cm
Rp.
71,100.00
1.600 Kg
Besi beton Polos
Rp.
8,170.00
0.060 M
Pasir Beton
Rp.
40,600.00
Jumlah (I)
Tenaga
3.200 Oh
Pekerja
Rp.
40,000.00
1.015 Oh
Tukang batu
Rp.
55,000.00
0.0015 Oh
Kepala Tukang
Rp.
60,000.00
0.016 Oh
Mandor
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
15,200.00
10,450.00
1,140.00
1,288.20
28,078.20
183,748.10
18,374.81
202,122.91
Tenaga
0.380
0.190
0.019
0.019
G.6.20
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala Tukang
Mandor
72.50
53,152.00
2,842.00
4,977.00
13,072.00
2,436.00
76,551.50
128,000.00
55,825.00
90.00
1,084.80
184,999.80
261,551.30
26,155.13
287,706.43
1 m' Talang
Bahan
0.500
0.015
0.0096
0.250
lbr
kg
m
kg
Tenaga
0.150
0.400
0.025
0.00125
H.2
H.2.1
H.2.2
Oh
Oh
Oh
Oh
H.3.2
H.4.2
H.5.2
Pekerja
Tukang kayu
Kepala tukang kayu
Mandor
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Overhead 10%
Harga Satuan
6,000.00
22,000.00
1,500.00
84.75
29,584.75
120,967.45
12,096.75
133,064.20
Rp.
2,300.00
Rp.
16,500
Jumlah (I)
46,000.00
1,650.00
47,650.00
Oh
Oh
Oh
Oh
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
10,000.00
11,000.00
1,200.00
847.50
23,047.50
70,697.50
7,069.75
77,767.25
Rp.
6,500.00
Rp.
16,500
Rp.
1,208.00
Rp.
40,600.00
Jumlah (I)
32,500.00
825.00
260.93
1,299.20
34,885.13
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
16,000.00
11,000.00
1,200.00
1,356.00
29,556.00
64,441.13
6,444.11
70,885.24
Rp.
35,310.00
Rp.
5,000
Jumlah (I)
15,183.30
10,000.00
25,183.30
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
5,600.00
3,850.00
420.00
474.60
10,344.60
35,527.90
3,552.79
39,080.69
Rp.
26,500.00
Rp.
5,000
Jumlah (I)
31,800.00
20,000.00
51,800.00
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
3,360.00
6,875.00
780.00
271.20
11,286.20
63,086.20
6,308.62
69,394.82
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
H.5
H.5.1
45,905.00
247.50
38,275.20
6,955.00
91,382.70
Tenaga
0.400
0.200
0.020
0.020
H.4
H.4.1
Rp.
91,810.00
Rp.
16,500.00
Rp.
3,987,000.00
Rp.
27,820.00
Jumlah (I)
0.2500
0.2000
0.0200
0.0125
H.3
H.3.1
Oh
Oh
Oh
Oh
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang Kayu
Kepala Tukang
Mandor
H.6
6.1
Rp.
Jumlah (I)
970.00
24,250.00
24,250
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Overhead 10%
Harga Satuan
6,000.00
4,125.00
480.00
542.40
11,147.40
35,397.40
3,539.74
38,937.14
Rp.
2,250.00
Rp.
1,208.00
Rp.
40,600.00
Jumlah (I)
11,250.00
9,664.00
1,299.20
22,213.20
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Overhead 10%
Harga Satuan
16,000.00
11,000.00
1,200.00
135.60
12,335.60
34,548.80
3,454.88
38,003.68
Tenaga
0.1500
0.0750
0.0080
0.0080
H.7a
6.4
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala tukang batu
Mandor
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Rp.
8,000.00
Rp.
6,000.00
Rp.
86,800.00
Rp.
15,000.00
Rp.
105,000.00
Rp.
1,700.00
Jumlah (I)
Rp.
Rp.
Rp.
Rp.
64,500.00
62,150.00
40,000.00
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
1Kg Pabrikasi besi Siku
I.6.2
Oh
Oh
Oh
Oh
Rp.
13,500.00
Rp.
25,000.00
Rp.
225,000.00
Rp.
125,000.00
Rp.
15,000.00
Rp.
105,000.00
Rp.
1,500.00
Jumlah (I)
Rp.
Rp.
Rp.
Rp.
64,500.00
62,150.00
40,000.00
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
1Kg Pabrikasi besi Plat
920,000.00
9,000.00
14,466.67
37,500.00
8,400.00
25,500.00
1,014,866.67
38,700.00
372,900.00
240,000.00
20,340.00
671,940.00
1,686,806.67
168,680.67
1,855,487.33
18,554.87
1,552,500.00
100,000.00
56,250.00
75,000.00
37,500.00
2,005.50
18,750.00
1,842,005.50
38,700.00
372,900.00
240,000.00
20,340.00
671,940.00
2,513,945.50
251,394.55
2,765,340.05
27,653.40
I.6.3
I.6.4
Oh
Oh
Oh
Oh
Jam
Pekerja
Tukang Las
Kepala Tukang Las
Mandor
Mesin Las
Rp.
35,000.00
Rp.
4,500.00
Rp.
30,000.00
Jumlah (I)
140,000.0000
13,500.0000
1,200.0000
154,700.0000
Rp.
40,000.00
Rp.
62,150.00
Rp.
64,500.00
Rp.
67,800.00
Rp.
30,000.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
1 Cm Las listrik
16,000.00
12,430.00
1,290.00
1,356.00
30,000.00
61,076.00
215,776.00
21,577.60
237,353.60
2,373.54
Rp.
64,500.00
Rp.
62,150.00
Rp.
40,000.00
Rp.
46,515.00
Jumlah (II)
Over Head 10 %
Harga Satuan
1 kg Erection
19,350.00
93,225.00
120,000.00
46,515.00
279,090.00
27,909.00
306,999.00
3,069.99
Kunci tanam
Rp.
191,262.50
Jumlah (I)
191,262.50
191,262.50
Pekerja
Tukang kayu
Kepala tukang
Mandor
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
10,000.00
33,000.00
3,600.00
847.50
47,447.50
238,710.00
23,871.00
262,581.00
Kunci tanam
Rp.
68,857.80
Jumlah (I)
68,857.80
68,857.80
Pekerja
Tukang kayu
Kepala tukang
Mandor
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
10,000.00
33,000.00
3,600.00
847.50
47,447.50
116,305.30
11,630.53
127,935.83
1.000 Bh
Engsel pintu
Rp.
1.000 Bh
Engsel pintu
Rp.
56,875.00
Jumlah (I)
56,875.00
56,875.00
Pekerja
Tukang kayu
Kepala tukang
Mandor
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
4,000.00
11,000.00
900.00
508.50
16,408.50
73,283.50
7,328.35
80,611.85
J.6.1.1
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
J.6.4
6.5.1
1 Bh
Bahan
Tenaga
0.100
0.200
0.015
0.0075
Oh
Oh
Oh
Oh
J.6.4.1
Engsel jendela
Rp.
12,000.00
Jumlah (I)
12,000.00
12,000.00
Pekerja
Tukang kayu
Kepala tukang
Mandor
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
4,000.00
11,000.00
900.00
508.50
16,408.50
28,408.50
2,840.85
31,249.35
Rp.
3,620.50
Jumlah (I)
3,620.50
3,620.50
Pekerja
Tukang kayu
Kepala tukang
Mandor
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
1,000.00
2,750.00
300.00
84.75
4,134.75
7,755.25
775.53
8,530.78
Grendel jendela
Rp.
12,000.00
Jumlah (I)
Pekerja
Tukang kayu
Kepala tukang
Mandor
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
Tenaga
0.100
0.200
0.015
0.0075
J.6.7
Oh
Oh
Oh
Oh
J.6.8
Oh
Oh
Oh
Oh
12,000.00
12,000.00
Tenaga
0.025
0.050
0.005
0.00125
J.6.8.1
Oh
Oh
Oh
Oh
Rp.
132,000.00
Jumlah (I)
1,000.00
2,750.00
300.00
84.75
4,134.75
16,134.75
1,613.48
17,748.23
132,000.00
132,000.00
Tenaga
0.250
0.600
0.060
0.0125
J.6.9
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala tukang
Mandor
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
10,000.00
33,000.00
3,600.00
847.50
47,447.50
179,447.50
17,944.75
197,392.25
Rp.
62,000.00
Jumlah (I)
68,200.00
68,200.00
Tenaga
0.025
0.05
0.0165
0.0008
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala tukang
Mandor
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
1,000.00
2,750.00
990.00
54.24
4,794.24
72,994.24
7,299.42
80,293.66
Rp.
50,000
Rp.
1,208.00
Rp.
40,600.00
Rp.
1,208.00
Jumlah (I)
52,500.00
12,080.00
933.80
1,812.00
67,325.80
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
24,800.00
19,250.00
2,100.00
2,101.80
48,251.80
115,577.60
11,557.76
127,135.36
Rp.
47,320.00
Rp.
1,208.00
Rp.
40,600.00
Rp.
1,208.00
Jumlah (I)
49,686.00
12,563.20
1,827.00
1,956.96
66,033.16
Pekerja
Tukang batu
Kepala tukang
Mandor
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
24,800.00
19,250.00
2,100.00
2,034.00
48,184.00
114,217.16
11,421.72
125,638.88
Plin keramik
Semen portland
Pasir pasang
Semen warna
Rp.
10,000.00
Rp.
1,208.00
Rp.
40,600.00
Rp.
1,208.00
Jumlah (I)
50,000.00
1,377.12
121.80
30.20
51,529.12
Pekerja
Tukang batu
Kepala tukang
Mandor
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
Keramik
Semen portland
Pasir pasang
Semen warna
Rp.
20,000.00
Rp.
1,208.00
Rp.
40,600.00
Rp.
1,208.00
Jumlah (I)
Pekerja
Tukang batu
Kepala tukang
Mandor
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
40,000.00
5,500.00
600.00
3,390.00
49,490.00
151,290.92
15,129.09
166,420.01
Rp. 50,290
Rp.
1,208.00
Rp.
40,600.00
Rp.
1,208.00
Jumlah (I)
52,804.50
18,120.00
1,583.40
1,812.00
74,319.90
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
24,800.00
27,500.00
3,000.00
2,101.80
57,401.80
131,721.70
13,172.17
144,893.87
Tenaga
0.620
0.350
0.035
0.031
K.6.36
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala tukang
Mandor
K.6.39
Oh
Oh
Oh
Oh
K.6.4
Oh
Oh
Oh
Oh
3,600.00
4,950.00
540.00
305.10
9,395.10
60,924.22
6,092.42
67,016.64
100,000.00
1,449.60
121.80
229.52
101,800.92
Tenaga
1.000
0.100
0.01
0.050
K.6.10
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala tukang
Mandor
K.6.10.a
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala tukang
Mandor
Rp.
100,000.00
Rp.
1,020.00
Rp.
40,600.00
Rp.
13,000.00
Jumlah (I)
105,000.00
10,200.00
2,535.00
19,500.00
137,235.00
Rp.
35,000.00
Rp.
55,000.00
Rp.
55,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
21,700.00
25,000.00
2,750.00
2,101.80
51,551.80
188,786.80
26,213.68
215,000.48
Rp.
24,610.00
Rp.
51,360.00
Rp.
51,360.00
Rp.
9,630.00
Rp.
8,000.00
Rp.
3,750.00
Jumlah (I)
3,691.50
8,731.20
8,731.20
2,407.50
800.00
937.50
25,298.90
Tenaga
0.070
0.075
0.0075
0.0025
L.6.4
L.6.5
Oh
Oh
Oh
Oh
Pekerja
Tukang cat
Kepala tukang
Mandor
Rp.
40,000.00
Rp.
56,500.00
Rp.
62,150.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
2
1 m Pengecatan bidang kayu baru (1 lapis plamir), 1 lapis cat dasar, 3 lapis cat penutup
Bahan
0.200 Kg
Cat meni
Rp.
24,190.00
0.150 Kg
Plamir
Rp.
24,610.00
0.170 Kg
Cat dasar
Rp.
51,360.00
0.350 Kg
Cat penutup 2 kali
Rp.
51,360.00
0.250 Kg
Minyak Cat
Rp.
9,630.00
0.125
Kuas Cat
Rp.
8,000.00
0.300
Amplas
Rp.
3,750.00
Jumlah (I)
Tenaga
0.080 Oh
Pekerja
Rp.
40,000.00
0.105 Oh
Tukang cat
Rp.
56,500.00
0.011 Oh
Kepala tukang
Rp.
62,150.00
0.0040 Oh
Mandor
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
1 m2 Pelaburan bidang kayu dengan "aqua" politur
Bahan
0.150 Ltr
Wood filer ex. Imfra
0.372 Ltr
Aqua Politur Warna
0.150 Ltr
Aqua Politur Clear
0.125 Bh
Kuas Cat
0.100 Kg
Kain Politur
2.000 Lbr
Ampelas
2,800.00
4,237.50
466.13
169.50
7,673.13
32,972.03
3,297.20
36,269.23
4,838.00
3,691.50
8,731.20
17,976.00
2,407.50
1,000.00
1,125.00
39,769.20
3,200.00
5,932.50
652.58
271.20
10,056.28
49,825.48
4,982.55
54,808.02
Rp.
54,570.00
Rp.
45,000.00
Rp.
56,000.00
Rp.
8,000.00
Rp.
50,000.00
Rp.
3,750.00
Jumlah (I)
8,185.50
16,740.00
8,400.00
1,000.00
5,000.00
7,500.00
46,825.50
Rp.
40,000.00
Rp.
56,500.00
Rp.
62,150.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
9,600.00
17,797.50
1,957.73
813.60
30,168.83
76,994.33
7,699.43
84,693.76
Tenaga
0.240
0.315
0.032
0.012
Oh
Oh
Oh
Oh
Pekerja
Tukang cat
Kepala tukang
Mandor
L.6.5.1
Rp.
27,500.00
Rp.
43,000.00
Rp.
35,000.00
Rp.
43,000.00
Rp.
56,000.00
Rp.
50,000.00
Rp.
3,750.00
Jumlah (I)
5,500.00
6,450.00
8,750.00
6,450.00
28,000.00
5,000.00
5,625.00
65,775.00
Rp.
40,000.00
Rp.
56,500.00
Rp.
62,150.00
Rp.
67,800.00
Rp.
10,000.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
9,600.00
17,797.50
1,957.73
813.60
10,000.00
40,168.83
105,943.83
10,594.38
116,538.21
Rp.
12,310.00
Jumlah (I)
4,308.50
4,308.50
Rp.
40,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
4,000.00
169.50
4,169.50
8,478.00
847.80
9,325.80
Tenaga
0.240
0.315
0.032
0.012
1.000
L.6.6
Oh
Oh
Oh
Oh
Unit
Pekerja
Tukang cat
Kepala tukang
Mandor
Alat bantu
L.6.7
Pekerja
Mandor
Rp.
65,000.00
Rp.
8,350.00
Rp.
87,740.00
Rp.
87,740.00
Rp.
25,000.00
Rp.
3,750.00
Jumlah (I)
9,750.00
417.50
13,161.00
22,812.40
1,250.00
750.00
48,140.90
Tenaga
0.040
0.125
0.0125
0.0020
L.6.8
Oh
Oh
Oh
Oh
Pekerja
Tukang cat
Kepala tukang
Mandor
Rp.
40,000.00
Rp.
56,500.00
Rp.
62,150.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
Rp.
8,350.00
Rp.
20,000.00
Rp.
20,000.00
Rp.
25,000.00
Rp.
3,750.00
Jumlah (I)
1,600.00
7,062.50
776.88
135.60
9,574.98
57,715.88
5,771.59
63,487.46
835.00
3,000.00
5,200.00
1,250.00
750.00
11,035.00
Tenaga
0.040
0.125
0.0125
0.0020
Oh
Oh
Oh
Oh
Pekerja
Tukang cat
Kepala tukang
Mandor
Rp.
40,000.00
Rp.
56,500.00
Rp.
62,150.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
1,600.00
7,062.50
776.88
135.60
9,574.98
20,609.98
2,061.00
22,670.97
L.6.9
Rp.
27,820.00
Rp.
20,000.00
Rp.
74,900.00
Rp.
74,900.00
Rp.
20,000.00
Rp.
3,750.00
Rp.
8,000.00
Jumlah (I)
5,564.00
2,000.00
11,235.00
19,474.00
5,000.00
1,875.00
80.00
45,228.00
Tenaga
0.040
0.125
0.0125
0.0020
L.6.10
Oh
Oh
Oh
Oh
Pekerja
Tukang cat
Kepala tukang
Mandor
Rp.
40,000.00
Rp.
56,500.00
Rp.
62,150.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
1,600.00
7,062.50
776.88
135.60
9,574.98
54,802.98
5,480.30
60,283.27
Rp.
8,350.00
Rp.
20,000.00
Rp.
25,000.00
Rp.
3,750.00
Jumlah (I)
626.25
5,200.00
1,250.00
562.50
7,638.75
Rp.
40,000.00
Rp.
56,500.00
Rp.
62,150.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
1,200.00
5,650.00
621.50
101.70
7,573.20
15,211.95
1,521.20
16,733.15
Rp.
Jumlah (I)
26,322.00
26,322.00
Rp.
40,000.00
Rp.
56,500.00
Rp.
62,150.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Overhead 10%
Jumlah Total
240.00
3,390.00
745.80
406.80
4,782.60
31,104.60
3,110.46
34,215.06
Tenaga
0.030
0.100
0.0100
0.0015
L.6.23
Oh
Oh
Oh
Oh
Pekerja
Tukang cat
Kepala tukang
Mandor
87,740.00
Tenaga
0.0060
0.0600
0.0120
0.0060
Oh
Oh
Oh
Oh
Pekerja
Tukang cat
Kepala tukang
Mandor
Rp.
Rp.
Rp.
40,000.00
67,800.00
100,000.00
Jumlah
Overhead 10%
Jumlah Total
M.3
Rp.
Rp.
Rp.
40,000.00
67,800.00
100,000.00
Jumlah
Overhead 10%
Jumlah Total
M.4
M.5
1 M2 MEMBONGKAR GENTENG
0.0200
Hari Pekerja
0.0010
Hari Mandor
0.0125
set
Alat bantu
Rp.
Rp.
Rp.
40,000.00
67,800.00
100,000.00
1 M2 MEMBONGKAR PLAFOND
0.0050
Pekerja
0.0200
Tukang kayu
0.0020
Kepala tukang kayu
4,000.00
339.00
5,000.00
9,339.00
933.90
10,272.90
800.00
67.80
1,250.00
Rp.
Rp.
Rp.
4,000.00
339.00
5,000.00
40,000.00
67,800.00
100,000.00
Rp.
Rp.
Rp.
40,000.00
55,000.00
60,000.00
Rp.
Rp.
Rp.
40,000.00
55,000.00
60,000.00
Jumlah
Overhead 10%
Jumlah Total
F. 3.3.b
37,356.00
3,735.60
41,091.60
2,117.80
211.78
2,329.58
Jumlah
Overhead 10%
Jumlah Total
M.7
8,000.00
678.00
10,000.00
18,678.00
Jumlah
Overhead 10%
Jumlah Total
Jumlah
Overhead 10%
Jumlah Total
M.6
12,000.00
16,500.00
28,500.00
57,000.00
5,700.00
62,700.00
9,339.00
933.90
10,272.90
200.00
1,100.00
120.00
1,420.00
142.00
1,562.00
80,000.00
178,750.00
19,500.00
278,250.00
27,825.00
306,075.00
Rp.
3,032,000.00
Rp.
16,500.00
Rp.
118,770.00
Jumlah (I)
47,299.20
1,650.00
47,508.00
48,949.20
Rp.
40,000.00
Rp.
55,000.00
Rp.
60,000.00
Rp.
67,800.00
Jumlah (II)
Jumlah (I) + (II)
Over Head 10 %
Harga Satuan
50,000.00
412,500.00
45,000.00
4,237.50
511,737.50
560,686.70
56,068.67
616,755.37
Tenaga
1.2500
7.5000
0.7500
0.0625
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala Tukang
Mandor