Professional Documents
Culture Documents
B.
I.
URAIAN
SATUAN
UPAH
1
Driver
2
Kepala Tukang
3
Mandor
4
Pekerja
5
Pembantu Driver
6
Pembantu Tukang
7
Penjaga Malam
8
Tukang Masak Aspal
9
Tukang Anyam
10
Tukang Batu
11
Tukang Besi
12
Tukang Besi Konstruksi
13
Tukang Cat
14
Tukang Gali
15
Tukang Kayu
16
Tukang Las
17
Tukang Lebur Aspal
18
Tukang Masak Aspal
19
Tukang Pelitur
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
OH
BAHAN
Semen
1
PC Warna
2
Semen (50 kg)
3
Semen Abu-abu
4
Semen Merah
5
Semen Merah/Bata Merah Tumbuk
6
Semen Nat
7
Semen Portland
8
Semen Putih
9
Semen Putih (40 kg)
10
Semen Tahan Asam
11
Semen Warna
Kg
zak
Kg
M3
Kg
Kg
Kg
Kg
zak
Kg
Kg
II.
3
4
5
6
8
10
11
Bh
Bh
Bh
Bh
Bh
Bh
M3
Page 2
NO.
12
13
14
URAIAN
Batu Kali
Batu Granito
Batu Kerikil
SATUAN
M3
Kg
M3
Page 3
NO.
15
16
18
19
24
28
29
30
31
33
34
35
36
37
38
39
40
41
42
43
44
49
50
51
52
54
55
III.
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
URAIAN
Batu Koral
Batu Palimanan
Batu Tempel Hitam
Cincin Sumuran
Formtie / Penjaga Jarak Bekisting / Spacer
Hollowbrick
Kerikil Beton
Kerikil Saring
Kerikil Timbunan
Koral 2/3
Koral Beton
Kerikil Beton (kg)
Panel Beton Pracetak
Pasir Beton
Pasir Beton (kg)
Pasir Pasang
Pasir Silika
Pasir Urug
Paving Block
Pipa Beton Dia. 15 - 20 cm
Pipa Beton Dia. 30 - 100 cm
Roster/terawang
Sirtu
Split 0,5 - 1
Split 0,5 - 1
Tanah Liat
Timbunan
Bahan Kayu dan Tumbuhan
Gebalan Rumput
Ijuk
Ijuk Saringan
Kayu
Kayu 2/3 Klas IV
Kayu 2/3 Klas II
Kayu 3/4 Klas IV
Kayu 3/4 Klas II
Kayu 3/4 (Btg) Klas II
Kayu 5/7 Klas IV
Kayu 5/7 Klas II
Kayu 5/7 (BTG) Klas IV
Kayu Api
Kayu Bakar
Kayu Banio Klas I
Kayu Borneo
Kayu Borneo Balok
Kayu Borneo Damar Laut Balok
Kayu Borneo Papan
Kayu Cetakan
SATUAN
M3
M2
Bh
Bh
Bh
Bh
M3
M3
M3
M3
M3
Kg
Lbr
M3
Kg
M3
Kg
M3
Bh
Bh
Bh
Bh
M3
M3
Kg
M3
M3
M2
Kg
Kg
M3
M3
M3
Btg
M3
Btg
M3
M3
Btg
M3
M3
M3
M3
M3
M3
M3
M3
Page 4
NO.
23
24
25
URAIAN
Kayu Dolken 8-10/400 cm
Kayu Dolken -8 cm / 4 m
Kayu Dolken -8-10/4 m Galam
SATUAN
Btg
Btg
Btg
Page 5
NO.
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
IV.
1
2
3
4
5
7
8
9
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
URAIAN
Kayu Dolken -8-4-10/4 m Galam
Kayu Jati Balok
Kayu Jati Papan
Kayu Klas I Balok
Kayu Klas I Papan
Kayu Klas II Balok
Kayu Klas II Papan
Kayu Klas III Papan
Kayu Klas IV
Kayu Marsawa Klas II
Kayu Merantih
Kayu Merantih Balok
Kayu Merantih Papan
Kayu Perancah
Kayu Profil
Kayu Tiang Pancang
Kisi-kisi
Les 1 x 4
Les Kaca
List Kayu 2/4
List Kayu Profil
Bahan Allumunium, Baja, Besi dan Kawat
Alluminium Strip
Besi Angker Pembuka
Besi Begol
Besi Beton (Polos / Ulir)
Besi Beton Polos
Besi Jaring Kawat Baja
Besi Lis Kaca (1x1) cm
Besi Plat Baja
Besi Profil IWF
Besi Scuare Tube
Besi Siku L.30.30.3
Besi Strip (0,2x2)cm
Besi Strip 2 x 3
Besi Strip Tebal 5 mm
Kawat Beton
Kawat Burung
Kawat Digalvano
Kawat Duri
Kawat Harmonika
Kawat Kassa
Kawat Las
Kawat Nyamuk
Kawat Seng Polos
Paku 1 cm - 2,5 cm
Paku 1,5"
Paku 10 cm
SATUAN
Btg
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M1
M1
Btg
Btg
M1
M3
M1
M1
Kg
Bh
Kg
Kg
Kg
M1
Kg
Kg
M1
Kg
Kg
M1
Kg
Kg
M2
Kg
Kg
M2
M2
Kg
M2
Kg
Kg
Kg
Kg
Page 6
NO.
29
30
31
URAIAN
Paku 12 cm
Paku 2 - 5"
Paku 2 - 6"
SATUAN
Kg
Kg
Kg
Page 7
NO.
32
33
34
35
36
37
38
39
40
41
42
43
44
V.
URAIAN
Paku
Paku
Paku
Paku
Paku
Paku
Paku
Paku
Paku
Paku
Paku
Paku
Paku
5 cm - 10 cm
5 cm - 12 cm
5 cm - 7 cm
Hak Panjang 15 cm
Pancing
Pancing 60 x 230
Pancing 60 x 230
RRC
Sekrup 1 cm - 2,5 cm
Sekrup 3,5"
Sekrup 3,5" (Kg)
Skrup 10 cm
Triplek
SATUAN
Kg
Kg
Kg
Kg
Kg
Kg
Bh
Kg
Bh
Bh
Kg
Kg
Kg
2
3
5
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
88
M2
M2
Kg
Bh
Ktk
Bh
Bh
Bh
Bh
Bh
Ktk
Ktk
Ktk
Ktk
Bh
Ktk
Ktk
Ktk
Bh
Bh
Bh
M2
1
2
3
4
5
9
10
11
12
13
Lbr
Lbr
Lbr
Lbr
lbr
Lbr
Lbr
Lbr
Lbr
Lbr
VI.
Page 8
NO.
14
15
16
URAIAN
Plywood Ukuran 120 x 240 x 4 mm
Plywood Ukuran 90 x 220 x 4 mm
Ramset / Dina Boft
SATUAN
Lbr
Lbr
Bh
Page 9
NO.
17
22
23
VII.
1
2
3
4
5
6
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
29
30
31
32
33
34
35
36
VIII.
1
2
3
4
5
6
7
8
9
URAIAN
SATUAN
Lbr
Lbr
Lbr
Bh
Bh
Bh
Bh
Bh
Bh
Bh
M2
M2
M2
M2
M2
M2
M2
M2
M2
Bh
Bh
Bh
Bh
Bh
Bh
Bh
M1
M2
M3
M2
M1
M1
Bh
M2
M2
M2
Bahan Atap
Asbes 1.00 x 1.00 m
Asbes Bubungan Gelombang 0,92
Asbes Gelombang (1,50 x 1,05 m)
Asbes Gelombang (1,80 x 0,92 m)
Asbes Gelombang (1,80 x 1,08 m)
Asbes Gelombang (2,00 x 0,92 m)
Asbes Gelombang (2,10 x 1,05 m)
Asbes Gelombang (2,10 x 1,08 m)
Asbes Gelombang (2,25 x 0,92 m)
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
x
x
x
x
x
x
x
4
5
6
5
4
6
5
mm
mm
mm
mm
mm
mm
mm
Page 10
NO.
10
11
12
URAIAN
Asbes Gelombang (2,40 x 1,05 m) x 4 mm
Asbes Gelombang (2,40 x 1,08 m) x 6 mm
Asbes Gelombang (2,50 x 0,92 m) x 5 mm
SATUAN
Lbr
Lbr
Lbr
Page 11
NO.
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
37
38
39
40
41
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
IX.
URAIAN
Asbes Gelombang (2,70 x 1,05 m) x 4 mm
Asbes Gelombang (2,70 x 1,08 m) x 6 mm
Asbes Gelombang (3,00 x 1,05 m) x 4 mm
Asbes Gelombang (3,00 x 1,08 m) x 6 mm
Atap Alluminium Gelombang Tebal 0,55
Atap Seng BJLS 20
Atap Seng BJLS 20 Warna
Atap Seng BJLS 30
Bubungan Gentang Metal
Bubungan Seng BJLS 20
Genteng Aspal
Genteng Beton
Genteng Bubung Kodok
Genteng Bubung Palentong
Genteng Decra Bond
Genteng Kodok
Genteng Metal
Genteng Palentong
Genteng Palentong Super
Genteng Sirap
Nok Genteng Beton
Nok Standar 40 cm 18, swg 22
Nok Stek Gelombang 1,05 m
Nok Stek Gelombang 1,08 m
Nok Stel Rata 0,92 m
Nok Stel Rata 1,05 m
Atap Fiber
Atap Polycarbonate
Seng Gelombang 3" x 5"
Seng Gelombang 3" x 6" BJLS 20
Seng Gelombang BJLS 30
Seng Plat
Seng Plat 3" x 6" BJLS 20
Seng Plat 3" x 6" BJLS 30
Seng Plat BJLS 20
Sisalation / Alluminium foil
Waterproof Batacote
Reng / Topspan
Baut/Srew 14/20
Baut/Srew 16/16
Dynabolt
Baja Ringan Profil C. 75. 100
Baja Ringan Profil C. 75. 0.75
Reng/Topspan
Baut/Screw 14/20
Baut/Screw 16/16
Talang
Bahan Sanitasi
SATUAN
Lbr
Lbr
Lbr
Lbr
M2
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Bh
Bh
Bh
Bh
Bh
M2
Bh
Bh
Bh
Bh
M2
Lbr
Lbr
Lbr
Lbr
Lbr
m2
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
M2
M2
Kg
M1
Pcs
Pcs
Pcs
M1
M1
M1
Pcs
Pcs
M1
Page 12
NO.
1
2
3
URAIAN
Bak Cuci Stainles Steel
Bak Cuci Teraso
Bak Fiberglass
SATUAN
Bh
Bh
Bh
Page 13
NO.
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
X.
3
4
5
6
7
8
9
10
11
12
13
14
15
16
URAIAN
Bak Teraso
Floor Drain Plastik
Floor Drain Stainless Steel
Kloset Duduk / Monoblok
Kloset Duduk / Otomatis
Kloset Jongkok
Kloset Jongkok Porselen
Kloset Jongkok Teraso
Kran Air (Plastik)
Kran Air (Stainless Steel)
Pipa Galvanis Dia. 0,5"
Pipa Galvanis Dia. 0,75"
Pipa Galvanis Dia. 1"
Pipa Galvanis Dia. 1,5"
Pipa Galvanis Dia. 2"
Pipa Galvanis Dia. 3"
Pipa Galvanis Dia. 4"
Pipa Hawa Dia. 0,75 "
Pipa Hawa Dia. 1,5 "
Pipa Paralon Dia. 4 "
Pipa PVC Dia. 0,5"
Pipa PVC Dia. 0,75"
Pipa PVC Dia. 1"
Pipa PVC Dia. 1,5"
Pipa PVC Dia. 2"
Pipa PVC Dia. 2,5"
Pipa PVC Dia. 3"
Pipa PVC Dia. 4"
Seal Tape
Sealent
Urinoir
Washtafel
Water Drain + Asesories
Bahan Pengecatan
Ampelas
Cat
Cat Air
Cat Antara
Cat Dasar
Cat Menie
Cat Penutup (Cat Air)
Cat Penutup (Cat Minyak)
Cat Vinil / Matex
Cat Warna
Dempul
Dempul Jadi
Dempul Wall Putih
Flincote / Meni Besi
SATUAN
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
M1
M1
M1
M1
M1
M1
M1
M1
M1
M1
M1
M1
M1
M1
M1
M1
M1
M1
Bh
Tube
Bh
Bh
Set
Lbr
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Page 14
NO.
22
25
26
URAIAN
Kuas
Meni Besi
Minyak Bekisting
SATUAN
Bh
Kg
Ltr
Page 15
NO.
URAIAN
SATUAN
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
Minyak Cat
Minyak Pelumas
Pelumas
Pengencer
Plamur Tembok
Plastic Aerator
Politur
Politur Jadi
Polytur Melamide
Residu
Residu
Residu Atau Ter
Sabun
Soda Api
Solar
Spiritus
Teak Oil
Vernis
Kg
Ltr
ltr
Ltr
Kg
Bh
Ltr
Ltr
Kg
Kg
Ltr
Ltr
Kg
Kg
ltr
ltr
Ltr
Ltr
1
4
5
7
8
11
Bahan Lain
BBM
Lem Kayu
Lem Vinyl
Pagar kawat Jaring
Perekat
Tali Ijuk
Ltr
Kg
Kg
Lbr
Kg
Kg
XI.
Disetujui
Kabid. Perencanaan dan Pengawasan Teknis
Dinas Pekerjaan Umum Kota Padang Panjang
DEFRIAL, ST
NIP. 19561206 198103 1 009
Page 16
AS PEKERJAAN UMUM
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
KETERANGAN
79,000.00
103,000.00
100,000.00
75,000.00
75,000.00
75,000.00
75,000.00
95,000.00
95,000.00
95,000.00
95,000.00
95,000.00
95,000.00
95,000.00
95,000.00
95,000.00
95,000.00
95,000.00
95,000.00
2,250.00
65,000.00
1,300.00
1,200,000.00 BJ (kg/m3) =
2,350.00
5,000.00
1,300.00
2,350.00
94,000.00
2,350.00
5,000.00
1,850.00
6,250.00
800.00
600.00
2,600.00
800.00
574,919.15 Vol 1 bh :
1,250
0.0013915
Page 17
HARGA
Rp.
Rp.
Rp.
157,500.00
3,500.00
140,000.00
KETERANGAN
Page 18
HARGA
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
85,000.00
700.00
270,000.00
500.00
1,700.00
150,000.00
125,000.00
90,000.00
225,000.00
150,000.00
111.11
3,585.19
140,000.00
100.00
140,000.00
93.33
65,000.00
2,000.00
40,000.00
150,000.00
50,000.00
140,000.00
237,500.00
169.64
35,000.00
62,500.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
13,250.00
15,000.00
15,000.00
2,500,000.00
1,600,000.00
2,500,000.00
12,000.00
2,500,000.00
12,000.00
1,600,000.00
2,500,000.00
35,000.00
400,000.00
400,000.00
4,400,000.00
4,400,000.00
4,400,000.00
4,400,000.00
4,400,000.00
1,600,000.00
KETERANGAN
Dia 1 M
BJ (kg/m3) =
1,350
BJ (kg/m3) =
1,400
BJ (kg/m3) =
1,500
BJ (kg/m3) =
1,400
Page 19
HARGA
Rp.
Rp.
Rp.
20,000.00
20,000.00
20,000.00
KETERANGAN
Page 20
HARGA
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
KETERANGAN
20,000.00
4,000,000.00
4,000,000.00
4,400,000.00
4,400,000.00
2,500,000.00
3,000,000.00
2,500,000.00
1,800,000.00
3,000,000.00
2,500,000.00
2,500,000.00
2,500,000.00
1,800,000.00
3,750.00
6,650.00
5,000.00
7,500.00
1,520.00
3,000,000.00
3,750.00
25,000.00
7,500.00
500.00
9,000.00
9,000.00
10,000.00
5,000.00
11,400.00
9,000.00
10,000.00
8,000.00 1 btg =
8,000.00
17,500.00
15,000.00
15,000.00
15,000.00
23,000.00
12,000.00 1 rol =
18,000.00
18,000.00
26,500.00
22,500.00
15,000.00
14,500.00
14,500.00
14,500.00
Rp. 45,000
120,000
Page 21
HARGA
Rp.
Rp.
Rp.
14,500.00
14,500.00
12,000.00
KETERANGAN
Page 22
HARGA
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
KETERANGAN
12,000.00
12,000.00
13,000.00
16,000.00
16,000.00
16,000.00
16,000.00
22,000.00 1 KTK
100.00 1 KTK
100.00
16,000.00
16,000.00
14,000.00 1 KTK
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
15,000.00
200,000.00
15,000.00
800.00
58,000.00
900.00
900.00
900.00
1,000.00
2,000.00
61,000.00
62,500.00
63,000.00
95,000.00
4,000.00
46,000.00
58,000.00
63,000.00
58,333.33
450.00
450.00
12,500.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
15,000.00
20,000.00
80,000.00
80,000.00
16,000.00
125,000.00
17,500.00
65,000.00 Luas (M2)
85,000.00
117,500.00
isi (bh)
Luas (M2)
8,000
16,000
50
0.02
isi (bh)
25
isi (bh)
isi (bh)
20
11
isi (bh)
isi (bh)
isi (bh)
1 ktk
Luas (M2)
11
11
6
175,000
0.01
2.98
Page 23
HARGA
Rp.
Rp.
Rp.
70,000.00
37,882.65
15,000.00
KETERANGAN
Page 24
HARGA
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
KETERANGAN
70,000.00
66,000.00
85,000.00
10,000.00
10,000.00
5,000.00
15,000.00
10,000.00
24,000.00
3,300.00
75,000.00
100,000.00
125,000.00
70,000.00
85,000.00
55,000.00
50,000.00
80,000.00
60,000.00
10,000.00
12,000.00
15,000.00
80,000.00
150,000.00
55,000.00
50,000.00
55,000.00
400,000.00
200,000.00
450,000.00
55,000.00
5,000.00
100,000.00
500,000.00 Folding Gate
800,000.00
200,000.00
14,146.09
24,500.00
24,500.00
24,500.00
24,000.00
24,000.00
32,750.00
32,083.33
32,083.33
Luas (m2)
1.00
Luas
Luas
Luas
Luas
Luas
Luas
1.58
1.66
1.94
1.84
2.21
2.27
(m2)
(m2)
(m2)
(m2)
(m2)
(m2)
Page 25
HARGA
Rp.
Rp.
Rp.
KETERANGAN
2.52
2.59
Page 26
HARGA
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
41,250.00
41,250.00
64,000.00
45,833.33
55,000.00
55,000.00
57,000.00
70,000.00
20,000.00
13,000.00
90,000.00
50,750.00
23,000.00
23,000.00
50,750.00
50,750.00
80,000.00
50,750.00
50,750.00
50,750.00
25,000.00
23,000.00
23,000.00
23,000.00
23,000.00
23,000.00
70,625.00
60,500.00
40,000.00
55,000.00
48,500.00
46,000.00
46,000.00
68,000.00
46,000.00
55,000.00
45,000.00
16,000.00
650.00
600.00
2,640.00
26,500.00
25,500.00
23,000.00
750.00
650.00
15,000.00
KETERANGAN
Luas
Luas
Luas
Luas
(m2)
(m2)
(m2)
(m2)
1.350.000,00/lmbr, excellent
2.84
2.92
3.15
3.24
Page 27
HARGA
Rp.
Rp.
Rp.
170,000.00
210,000.00
335,000.00
KETERANGAN
Page 28
HARGA
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
210,000.00
10,000.00
47,500.00
475,000.00
1,650,000.00
185,000.00
185,000.00
185,000.00
10,000.00
25,000.00
10,833.33
13,750.00
18,000.00
26,000.00
30,000.00
46,500.00
65,000.00
13,750.00
26,000.00
21,250.00
4,250.00
5,000.00
6,000.00
7,500.00
9,500.00
12,500.00
16,375.00
23,125.00
2,000.00
10,000.00
650,000.00
675,000.00
35,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
4,000.00
45,000.00
20,000.00
42,000.00
18,000.00
19,000.00
21,600.00
45,000.00
18,000.00
45,000.00
15,000.00
15,000.00
12,000.00
15,000.00
KETERANGAN
1
1
1
1
1
1
1
btg
btg
btg
btg
btg
btg
btg
:
:
:
:
:
:
:
65,000
82,500
95,000
132,000
163,000
279,000
390,000
1
1
1
1
1
1
1
1
btg
btg
btg
btg
btg
btg
btg
btg
:
:
:
:
:
:
:
:
17,000
20,000
24,000
30,000
38,000
50,000
65,500
92,500
Lengkap
Page 29
HARGA
Rp.
Rp.
Rp.
15,000.00
22,500.00
5,000.00
KETERANGAN
Page 30
HARGA
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
15,000.00
20,000.00
20,000.00
12,000.00
15,000.00
5,000.00
15,000.00
45,000.00
50,000.00
15,000.00
10,000.00
10,000.00
10,000.00
50,000.00
4,600.00
13,500.00
20,000.00
17,500.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
7,600.00
15,000.00
15,000.00
160,000.00
10,000.00
12,500.00
Padang Panjang,
KETERANGAN
Januari 2014
Dibuat oleh
Kasi Perencanaan Keciptakaryaan
Bidang Perencanaan dan Pengawasan Teknis
Dinas Pekerjaan Umum Kota Padang Panjang
DEFRIAL, ST
NIP. 19561206 198103 1 009
Page 31
URAIAN
SAT
M1
M1
M1
M1
M2
M2
M2
M2
M2
M2
M2
M2
M3
M3
M2
M2
M2
M2
M2
M2
M3
M2
M3
M2
M2
M1
M1
M3
M3
M3
M3
M3
M3
M2
M3
M3
M3
M3
M2
M3
Page 32
NO
URAIAN
Pekerjaan Pondasi
1 Pc : 3 Ps
1 Pc : 4 Ps
1 Pc : 5 Ps
1 Pc : 6 Ps
1 Pc : 8 Ps
1 Kp : 1 Sm : 2 Ps
1 Pc : 3 Kp : 10 Ps
SAT
M3
M3
M3
M3
M3
M3
M3
Page 33
NO
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
D
URAIAN
SAT
M
M
M
1M
2M
3M
M3
M3
M3
M3
BH
BH
BH
BH
BH
M3
M3
TTK
TTK
TTK
TTK
TTK
TTK
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M1
M1
M1
Kg
Kg
Kg
M2
M2
M2
M2
M2
M2
M2
M2
M2
Page 34
NO
104
105
106
107
108
109
110
111
112
URAIAN
Pasangan
Pasangan
Pasangan
Pasangan
Pasangan
Pasangan
Pasangan
Pasangan
Pasangan
Batu
Batu
Batu
Batu
Batu
Batu
Batu
Batu
Batu
Bata
Bata
Bata
Bata
Bata
Bata
Bata
Bata
Bata
Tebal
Tebal
Tebal
Tebal
Tebal
Tebal
Tebal
Tebal
Tebal
1 Bata, 1 Pc : 3 Ps
1 Bata, 1 Pc : 4 Ps
1 Bata, 1 Pc : 5 Ps
1 Bata, 1 Pc : 6 Ps
1 Bata, 1 Pc : 3 Kp : 10 Ps
1/2 Bata, 1 Pc : 2 Ps
1/2 Bata, 1 Pc : 3 Ps
1/2 Bata, 1 Pc : 4 Ps
1/2 Bata, 1 Pc : 5 Ps
SAT
M2
M2
M2
M2
M2
M2
M2
M2
M2
Page 35
NO
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
F
URAIAN
SAT
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
Page 36
NO
160
161
162
163
164
165
URAIAN
Plesteran
Plesteran
Plesteran
Plesteran
Plesteran
Acian
SAT
M2
M2
M2
M2
M2
M2
Page 37
NO
URAIAN
SAT
G
Analisa Biaya Konstruksi Kuzen, Pintu dan Jendela
166 Pasang Kusen Pintu dan Jendela Kayu Klas I
167 Pasang Kusen Pintu dan Jendela Kayu Klas II
168 Pasang Pintu Klamp Standar Kayu Klas II
169 Pasang Pintu Klamp Sederhana Kayu Klas III
170 Pasang Daun Pintu Panel Kayu Klas II
171 Pasang Pintu dan Jendela Kaca Kayu Klas II
172 Pasang Pintu dan Jendela Jalusi Kayu Klas II
173 Pasang Pintu Plywood Rangkap, Rangka Tertutup Kayu Klas II (lebar < 90 cm)
174 Pasang Pintu Plywood Rangkap, Rangka Expose Kayu Klas II
175 Pasang Jalusi Kusen Kayu Klas II
176 Pasang Jendela Besi Plat Baja Rangkap Tebal 2 mm Rangka Baja Siku
177 Pasang Rangka Jendela Besi Scuare Tube (25 x 5) cm
178 Pasang Rolling Door
179 Pasang Pintu Lipat (Folding Door)
180 Pasang Pintu Sunscreen Alluminium
181 Pasang Pintu Rolling Door Alluminium
182 Pasang Kusen Pintu Alluminium
183 Pasang Pintu Alluminium Strip Lebar 8 cm
184 Pasang Pintu Kaca Rangka Alluminium
185 Pasang Venetions Blinds
186 Pasang Vertikals Blinds
187 Pasang Terali Besi Strip (2x3) cm
188 Pasang Kawat Nyamuk
189 Pasang Jendela Nako & Tralis
M3
M3
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
H
Analisa Biaya Konstruksi Pekerjaan Kunci Dan Kaca
190
Pasang Kunci Tanam Antik
191
Pasang Kunci Tanam Biasa
192
Pasang Kunci Tanam amar Mandi
193 Pasang Kunci Silinder
194 Pasang Engsel Pintu
195 Pasang Engsel Jendela Kupu-kupu
196 Pasang Engsel Angin
197 Pasang Spring Knip
198 Pasang Kait Angin
199 Pasang Door Closer
200 Pasang Kunci Selot
201 Pasang Pegangan Pintu / Door Holder
202 Pasang Door Stop
203 Pasang Rel Pintu dorong
204 Pasang Kunci Lemari
205 Pasang Kaca, Tebal 3 mm
206 Pasang Kaca, Tebal 5 mm
207 Pasang Kaca Buram, Tebal 12 mm
208 Pasang Kaca Cermin, Tebal 12 mm
209 Pasang Kaca Cermin, Tebal 6 mm
210 Pasang Kaca Cermin, Tebal 8 mm
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
M2
M2
M2
M2
M2
M2
Page 38
NO
211
212
I
URAIAN
SAT
M2
M2
Kg
M3
M3
M3
M2
Page 39
NO
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
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
URAIAN
SAT
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M1
M1
M1
M1
M1
M1
M1
M1
M2
M2
M2
M2
M1
M1
M1
M1
M2
M2
M2
M2
M2
M1
M1
M1
M1
Page 40
NO
267
268
269
J
URAIAN
SAT
M1
M2
M2
M2
M2
M2
M2
Page 41
NO
274
275
276
277
278
279
280
281
282
URAIAN
Langit-langit
Langit-langit
Langit-langit
Langit-langit
Langit-langit
Langit-langit
Langit-langit
Langit-langit
Langit-langit
Asbes Tebal 4 mm
Akustik (30 x 30) cm
Akustik (30 x 60) cm
Akustik (60 x 120) cm
Plywood (120 x 240) cm, Tebal 4 mm
Lamberziring Kayu, Tebal 9 mm
Gypsum Board (120 x 240), Tebal 9 mm
Akustik (60 x 120) cm Rangka Allumunium
Kayu Profil
K
Analisa Biaya Konstruksi Pekerjaan Sanitasi
283 Memasang Kloset Duduk / Monoblok
284 Memasang Kloset Duduk Otomatis
285 Memasang Kloset Jongkok Porselen
286 Memasang Kloset Jongkok Teraso
287 Memasang Urinoir
288 Memasang Wastafel
289 Memasang Bak Mandi Teraso Volume 0,30 m3
290 Memasang Bak Mandi Fiberglass Volume 0,30 m3
291 Memasang Bak Mandi Batu Bata Volume 0,30 m3
292 Memasang Badkip Porselen
293 Memasang Bak Fiberglass Volume 1 m3 Air
294 Memasang pipa Penyalur Air Limbah Jenis Pipa Tanah, Diameter 15 cm
295 Memasang pipa Penyalur Air Limbah Jenis Pipa Tanah, Diameter 20 cm
296 Memasang Pipa Beton, Diameter 15 - 20 cm
297 Memasang Pipa Beton, Diameter 30 - 100 cm
298 Memasang Bak Kontrol Pasangan Batu Bata Ukuran (30 x 30) cm
299 Memasang Bak Kontrol Pasangan Batu Bata Ukuran (45 x 45) cm
300 Memasang Bak Kontrol Pasangan Batu Bata Ukuran (60 x 60) cm
301 Memasang Pipa Galvanis Diameter 1/2"
302 Memasang Pipa Galvanis Diameter 3/4"
303 Memasang Pipa Galvanis Diameter 1"
304 Memasang Pipa Galvanis Diameter 1 1/2"
305 Memasang Pipa Galvanis Diameter 3"
306 Memasang Pipa Galvanis Diameter 4"
307 Memasang Pipa PVC Tipe AW Diameter 1/2"
308 Memasang Pipa PVC Tipe AW Diameter 3/4"
309 Memasang Pipa PVC Tipe AW Diameter 1"
310 Memasang Pipa PVC Tipe AW Diameter 1 1/2"
311 Memasang Pipa PVC Tipe AW Diameter 2"
312 Memasang Pipa PVC Tipe AW Diameter 2 1/2"
313 Memasang Pipa PVC Tipe AW Diameter 3"
314 Memasang Pipa PVC Tipe AW Diameter 4"
315 Memasang Bak Cuci Piring Stainles Steel
316 Memasang Bak Cuci Piring Teraso
317 Memasang Kran Diameter 3/4" Atau 1/2"
318 Memasang Floor Drain
319 Bak Kontrol
320 Pekerjaan Septictank Kap. 50 Orang
SAT
M2
M2
M2
M2
M2
M2
M2
M2
M1
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
M1
M1
Bh
Bh
Bh
Bh
Bh
M1
M1
M1
M1
M1
M1
M1
M1
M1
M1
M1
M1
M1
M1
Bh
Bh
Bh
Bh
BH
BH
Page 42
NO
321
322
URAIAN
SAT
BH
BH
Page 43
NO
URAIAN
M
Analisa Biaya Konstruksi Pekerjaan Penutup Dinding dan Lantai
329 Pasang Lantai Paving Block
330 Pasang Lantai Ubin PC Abu-abu Ukuran 40 x 40 cm
331 Pasang Lantai Ubin PC Abu-abu Ukuran 30 x 30 cm
332 Pasang Lantai Ubin PC Abu-abu Ukuran 20 x 20 cm
333 Pasang Lantai Ubin Warna Ukuran 40 x 40 cm
334 Pasang Lantai Ubin Warna Ukuran 30 x 30 cm
336 Pasang Lantai Ubin Teraso Ukuran 40 x 40 cm
337 Pasang Lantai Ubin Teraso Ukuran 30 x 30 cm
338 Pasang Lantai Ubin Granito Ukuran 40 x 40 cm
339 Pasang Lantai Ubin Granito Ukuran 30 x 30 cm
340 Pasang Lantai Ubin Teralux Kerang Ukuran 40 x 40 cm
341 Pasang Lantai Ubin Teralux Kerang Ukuran 30 x 30 cm
342 Pasang Lantai Keramik Ukuran 60 x 60 cm Granito
343 Pasang Lantai Ubin Teralux Marmer Ukuran 40 x 40 cm
344 Pasang Lantai Ubin Teralux Marmer Ukuran 30 x 30 cm
363 Pasang Lantai Keramik Artistik 5 x 20 cm
364 Pasang Lantai Keramik 33 x 33 cm
365 Pasang Lantai Keramik 30 x 30 cm
366 Pasang Lantai Keramik 40 x 40 cm
367 Pasang Lantai Keramik 20 x 20 cm
369 Pasang Lantai Mosaik 30 x 30 cm, Camp. 1PC : 3PP
370 Pasang Plint Keramik Artistik 10 x 20 cm
371 Pasang Plint Keramik Artistik 10 x 10 cm
372 Pasang Plint Keramik Artistik 5 x 20 cm
373 Internal Cove Artistik (5 x 5 x 20) cm
375 Pasang Lantai Karpet
376 Pasang Underlyer, Tebal 6 mm
377 Pasang Lantai Parquet
378 Pasang Lantai Kayu (Gymfloor)
379 Pasang Dinding Porselin 11 x 11 cm
380 Pasang Dinding Porselin 10 x 20 cm
381 Pasang Dinding Porselin 20 x 20 cm
382 Pasang Dinding Keramik Artistik 10 x 20 cm
383 Pasang Dinding Keramik Artistik 5 x 20 cm
384 Pasang Dinding Keramik 10 x 20 cm
385 Pasang Dinding Keramik 20 x 20 cm
387 Pasang Dinding Bata Pelapis 7 x 3 x 24 cm
388 Pasang Dinding Batu Paros
389 Pasang Dinding Batu Tempel Hitam
SAT
Kg
Kg
CM
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M1
M1
M1
M1
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
Page 44
NO
390
391
392
393
394
395
URAIAN
SAT
M2
M2
M2
M2
M3
M2
Page 45
NO
URAIAN
N
Analisa Biaya Konstruksi Pekerjaan Pengecatan
396 Mengikis / Mengorek Permukaan Cat Tembok Lama
397 Mencuci Bidang Permukaan Tembok Yang Pernah Di Cat
398 Mengorek Karat Cat Lama Permukaan Baja Dengan Cara Manual
399 Menyabun Permukaan Tembok Lama
400 Mengorek Karat Atau Cat Lama Permukaan Baja Dengan Pancar Pasir
(Sanblasting) Dengan ingkat Kebersihan sa 2 1/2
401 Mendempul Dan Menggosok Kayu
402 Pengecatan Bidang Kayu Lama
403 Pengecatan Bidang Kayu Baru (1 Lapis Plamir), 1 Lapis Cat Dasar, 2 Lapis Cat
Penutup
404 Pengecatan Bidang Kayu Baru (1 Lapis Plamir), 1 Lapis Cat Dasar, 3 Lapis Cat
Penutup
405 Pelaburan Bidang Kayu Dengan Teak Oil
406 Pelaburan Bidang Kayu Dengan Politur
407 Pelaburan Bidang Kayu Dengan Cat Residu Dan Ter
408 Pelaburan Bidang Kayu dengan Vernis
409
Pengecatan Tembok Baru (1 Lapis Plamir, 1 Lapis Cat Dasar, 2 Lapis Cat Penutup)
410 Pengecatan Tembok Lama (1 Lapis Cat Dasar, 2 Lapis Cat Penutup)
411 Melabur Tembok Dengan Kalkarium
412 Melabur Tembok Dengan Kapur Sirih
413 Melabur Tembok Lama Dengan Kapur Sirih (Untuk Pemeliharaan)
414 Pemasangan Wall Paper
415 Pengecatan Permukaan Baja Dengan Meni Besi
416 Pengecatan Permukaan Baja Dengan Meni Besi Dan Perancah
417 Pengecatan Permukaan Baja Lapis Seng (Galbani) Secara Manual Sistem 4 Lapis
Cat Konvensional Dengan Tebal 200 um
418 Pengecatan Permukaan Baja Lapis Seng (Galbani) Secara Manual Sistem 1 Lapis
Cat Mutakhir Dengan Tebal 200 um
419 Pengecatan Permukaan Baja Lapis Seng (Galbani) Secara Manual Sistem 3 Lapis
Cat Konvensional Dengan Tebal 200 um
420
Pengecatan Permukaan Baja Lapis Seng (Galbani) Secara Semprot (Airless Spray)
Dengan Sistem 1 Lapis Cat Mutakhir Dengan Tebal 200 um
SAT
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
Page 46
KERJAAN UMUM
DANG PANJANG
anggaran 2014
HARGA SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
225,800.00
283,100.00
408,000.00
61,000.00
1,249,800.00
1,046,400.00
1,176,000.00
13,700.00
1,077,700.00
170,000.00
32,900.00
131,100.00
586,600.00
550,300.00
9,300.00
44,000.00
17,600.00
5,600.00
11,600.00
24,500.00
1,046,900.00
17,600.00
374,000.00
24,500.00
374,000.00
84,900.00
365,300.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
64,600.00
79,200.00
93,900.00
86,000.00
130,300.00
103,900.00
4,600.00
28,300.00
17,900.00
46,700.00
111,600.00
113,000.00
208,100.00
KETERANGAN
Page 47
HARGA SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
772,900.00
722,500.00
687,600.00
663,100.00
625,900.00
686,200.00
572,400.00
KETERANGAN
Page 48
HARGA SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
548,600.00
352,600.00
2,042,200.00
720,500.00
349,600.00
464,600.00
138,600.00
154,800.00
187,100.00
618,400.00
794,800.00
1,112,100.00
2,101,800.00
3,107,600.00
1,501,600.00
2,880,800.00
4,276,200.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
748,000.00
786,600.00
816,900.00
681,400.00
852,700.00
886,900.00
912,400.00
929,300.00
958,300.00
967,400.00
1,049,700.00
1,049,700.00
1,016,400.00
182,000.00
241,600.00
277,300.00
12,000.00
12,700.00
12,000.00
146,300.00
154,600.00
233,900.00
238,000.00
431,100.00
237,500.00
315,300.00
110,500.00
Rp.
273,600.00
KETERANGAN
Page 49
HARGA SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
260,200.00
251,400.00
246,600.00
244,400.00
227,800.00
132,500.00
126,200.00
122,600.00
120,300.00
KETERANGAN
Page 50
HARGA SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
119,000.00
116,500.00
115,700.00
128,500.00
105,800.00
205,400.00
227,900.00
188,900.00
187,300.00
139,100.00
137,200.00
2,041,600.00
1,709,100.00
211,100.00
194,600.00
362,500.00
200,600.00
374,500.00
485,200.00
541,000.00
144,500.00
224,300.00
232,400.00
299,100.00
42,400.00
52,500.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
59,600.00
52,600.00
49,600.00
47,500.00
46,300.00
45,400.00
44,900.00
44,300.00
43,900.00
41,300.00
35,800.00
36,500.00
69,600.00
65,600.00
62,800.00
61,300.00
60,000.00
66,500.00
32,700.00
51,700.00
104,000.00
KETERANGAN
Page 51
HARGA SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
145,500.00
40,700.00
28,100.00
13,000.00
53,500.00
29,400.00
KETERANGAN
Page 52
HARGA SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
8,205,000.00
5,972,000.00
285,100.00
263,100.00
526,000.00
386,200.00
654,900.00
399,500.00
436,900.00
344,000.00
758,700.00
265,600.00
1,118,600.00
584,600.00
177,300.00
423,800.00
107,700.00
685,000.00
311,100.00
163,100.00
163,100.00
535,000.00
47,100.00
266,300.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
239,700.00
114,500.00
108,500.00
141,500.00
45,000.00
23,400.00
42,400.00
84,600.00
29,600.00
73,300.00
41,400.00
73,300.00
17,900.00
184,700.00
44,300.00
79,100.00
115,400.00
152,700.00
169,900.00
103,300.00
123,400.00
KETERANGAN
Page 53
HARGA SATUAN
Rp.
Rp.
93,100.00
87,100.00
Rp.
Rp.
Rp.
Rp.
Rp.
17,600.00
5,103,700.00
7,460,400.00
4,365,500.00
161,100.00
KETERANGAN
Page 54
HARGA SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
218,900.00
480,800.00
31,600.00
1,417,600.00
1,417,600.00
691,800.00
197,200.00
197,200.00
171,900.00
66,000.00
43,400.00
44,400.00
38,300.00
42,700.00
47,100.00
41,500.00
40,000.00
40,500.00
43,700.00
40,800.00
39,400.00
40,000.00
39,500.00
37,200.00
87,200.00
75,600.00
74,400.00
52,900.00
52,900.00
52,900.00
54,300.00
50,300.00
643,600.00
748,200.00
121,800.00
3,396,200.00
181,200.00
255,600.00
101,600.00
90,800.00
60,100.00
44,000.00
156,100.00
146,000.00
82,500.00
69,600.00
68,900.00
203,700.00
130,900.00
KETERANGAN
Page 55
HARGA SATUAN
Rp.
Rp.
Rp.
153,300.00
232,290.85
163,846.35
Rp.
Rp.
Rp.
Rp.
94,500.00
100,400.00
53,300.00
50,200.00
KETERANGAN
Page 56
HARGA SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
53,300.00
217,900.00
135,800.00
140,200.00
47,100.00
192,100.00
66,500.00
463,000.00
15,200.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
958,700.00
2,328,800.00
640,400.00
505,100.00
1,148,900.00
1,120,200.00
512,700.00
938,700.00
1,551,700.00
123,100.00
1,291,600.00
82,800.00
104,400.00
101,800.00
613,800.00
573,200.00
510,600.00
780,000.00
37,100.00
42,300.00
49,900.00
76,600.00
113,200.00
153,700.00
17,600.00
19,000.00
20,800.00
23,400.00
32,100.00
32,300.00
51,900.00
63,900.00
262,800.00
368,100.00
40,500.00
65,200.00
844,900.00
9,699,000.00
KETERANGAN
Page 57
HARGA SATUAN
Rp.
Rp.
6,573,400.00
3,296,300.00
KETERANGAN
Page 58
HARGA SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
17,600.00
72,900.00
2,800.00
46,900.00
46,900.00
43,300.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
105,100.00
220,200.00
136,900.00
99,500.00
227,400.00
145,200.00
227,400.00
145,200.00
227,400.00
181,100.00
227,500.00
145,200.00
263,700.00
227,400.00
145,200.00
183,700.00
188,500.00
193,300.00
200,200.00
184,000.00
184,400.00
25,800.00
30,000.00
22,100.00
138,300.00
57,800.00
108,100.00
148,100.00
149,300.00
177,800.00
185,600.00
184,100.00
188,500.00
189,400.00
188,500.00
189,900.00
207,000.00
118,000.00
118,000.00
KETERANGAN
Page 59
HARGA SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
75,500.00
137,600.00
106,900.00
23,400.00
34,300.00
72,800.00
KETERANGAN
Page 60
HARGA SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
15,400.00
13,200.00
13,200.00
13,200.00
491,800.00
Rp.
Rp.
9,800.00
28,900.00
Rp.
37,600.00
Rp.
44,800.00
Rp.
Rp.
Rp.
Rp.
Rp.
25,200.00
38,000.00
12,700.00
36,300.00
19,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
14,100.00
9,600.00
42,600.00
57,600.00
41,700.00
28,500.00
54,100.00
15,700.00
Rp.
23,600.00
Rp.
207,400.00
Rp.
156,700.00
KETERANGAN
Page 61
DAFTAR ANALISA HARGA SATUAN PEKERJAAN UNTUK
DINAS PEKERJAAN U
URAIAN
Analisa Biaya Konstruksi Pekerjaan Persiapan
Page 62
NO
URAIAN
0.1000
0.1000
0.0120
0.0200
0.0070
OH
OH
M3
Kg
M3
Tukang Kayu
Pekerja
Kayu 5/7 Klas IV
Paku 5 cm - 10 cm
Kayu Klas III Papan
Page 63
NO
URAIAN
10
M2 Pembuatan Bak
0.0015
0.3000
0.0360
0.0800
1.0000
11
12
13
Page 64
NO
URAIAN
14
15
16
17
18
19
20
21
M3 Bongkaran Kayu
4.0000
0.2000
6.0000
0.6000
Kuda-Kuda
OH
Pekerja
OH
Mandor
OH
Tukang Kayu
OH
Kepala Tukang
Page 65
NO
URAIAN
22
23
M3 Bongkaran Pondasi
4.0000 OH
0.4000 OH
Pekerja
Mandor
M2 Bongkaran Kuzen
0.0600 OH
0.0060 OH
0.2000 OH
0.0100 OH
Tukang Kayu
Kepala Tukang
Pekerja
Mandor
M2 Bongkaran Jalan
4.0000 OH
0.4000 OH
Pekerja
Mandor
24
25
26
27
B
28
Page 66
NO
URAIAN
29
30
31
32
33
34
35
36
M3 Urugan Kembali
0.0190 OH
0.1920 OH
37
Mandor
Pekerja
Page 67
NO
38
URAIAN
1
M3 Urugan Pasir
0.0100 OH
0.3000 OH
1.2000 M3
Mandor
Pekerja
Pasir Urug
41
42
43
M3 Pasang Pondasi
0.0750
0.0600
0.6000
1.5000
1.2000
202.0000
0.4850
Batu Kali, 1 Pc : 3 Ps
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
M3
Batu Kali
Kg
Semen Portland
M3
Pasir Pasang
44
M3 Pasang Pondasi
0.0750
0.0600
0.6000
1.5000
1.2000
163.0000
0.5200
Batu Kali, 1 Pc : 4 Ps
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
M3
Batu Kali
Kg
Semen Portland
M3
Pasir Pasang
45
M3 Pasang Pondasi
0.0750
0.0600
0.6000
1.5000
1.2000
136.0000
0.5440
Batu Kali, 1 Pc : 5 Ps
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
M3
Batu Kali
Kg
Semen Portland
M3
Pasir Pasang
Page 68
NO
URAIAN
46
M3 Pasang Pondasi
0.0750
0.0600
0.6000
1.5000
1.2000
117.0000
0.5610
Batu Kali, 1 Pc : 6 Ps
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
M3
Batu Kali
Kg
Semen Portland
M3
Pasir Pasang
47
M3 Pasang Pondasi
0.0750
0.0600
0.6000
1.5000
1.2000
91.0000
0.5610
Batu Kali, 1 Pc : 8 Ps
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
M3
Batu Kali
Kg
Semen Portland
M3
Pasir Pasang
48
M3 Pasang Pondasi
0.0750
0.0600
0.6000
1.5000
1.2000
0.1700
0.1700
0.3400
Batu Kali, 1 Kp : 1 Sm : 2 Ps
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
M3
Batu Kali
Kg
Kapur Pasang
M3
Semen Merah
M3
Pasir Pasang
49
M3 Pasang Pondasi
0.0750
0.0600
0.6000
1.5000
1.2000
61.0000
0.1470
0.4920
Batu Kali, 1 Pc : 3 Kp : 10 Ps
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
M3
Batu Kali
Kg
Semen Portland
Kg
Kapur Pasang
M3
Pasir Pasang
50
M3 Pasang Pondasi
0.0750
0.0600
0.6000
1.5000
1.2000
41.0000
0.1310
0.5230
Page 69
NO
URAIAN
51
M3 Pasang Pondasi
0.0390
0.0390
0.3900
0.7800
1.2000
0.4320
52
M3 Pasang Pondasi
0.1500
0.0850
0.8500
3.0000
126.0000
194.0000
0.3120
0.4680
1.8000
Siklop
OH
OH
OH
OH
Kg
Kg
M3
M3
Kg
53
M3 Pasang Pondasi
0.0800
0.0300
0.3000
2.3800
0.4500
194.0000
0.3120
0.4680
54
BH
55
BH
56
BH
1.250 x
1.250 x
Page 70
NO
57
58
URAIAN
1
BH
BH
1.500 x
1.500 x
2.000 x
2.000 x
59
60
61
62
63
64
Page 71
NO
URAIAN
65
66
67
M3 Pekerjaan Beton
0.0830
0.0280
0.2750
1.6500
247.0000
869.0000
999.0000
K 100
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Kg
Semen Portland
Kg
Pasir Beton (kg)
Kg
Kerikil Beton (kg)
68
M3 Pekerjaan Beton
0.0830
0.0280
0.2750
1.6500
276.0000
828.0000
1,012.0000
K 125
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Kg
Semen Portland
Kg
Pasir Beton (kg)
Kg
Kerikil Beton (kg)
69
M3 Pekerjaan Beton
0.0830
0.0280
0.2750
1.6500
299.0000
799.0000
1,017.0000
K 150
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Kg
Semen Portland
Kg
Pasir Beton (kg)
Kg
Kerikil Beton (kg)
70
M3 Pekerjaan Beton
0.0600
0.0200
0.2000
1.2000
Page 72
NO
URAIAN
230.0000 Kg
893.0000 Kg
1,027.0000 Kg
Semen Portland
Pasir Beton (kg)
Kerikil Beton (kg)
71
M3 Pekerjaan Beton
0.0830
0.0280
0.2750
1.6500
326.0000
760.0000
1,029.0000
K 175
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Kg
Semen Portland
Kg
Pasir Beton (kg)
Kg
Kerikil Beton (kg)
72
M3 Pekerjaan Beton
0.0830
0.0280
0.2750
1.6500
352.0000
731.0000
1,031.0000
K 200
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Kg
Semen Portland
Kg
Pasir Beton (kg)
Kg
Kerikil Beton (kg)
73
M3 Pekerjaan Beton
0.0830
0.0280
0.2750
1.6500
371.0000
698.0000
1,047.0000
K 225
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Kg
Semen Portland
Kg
Pasir Beton (kg)
Kg
Kerikil Beton (kg)
74
M3 Pekerjaan Beton
0.0830
0.0280
0.2750
1.6500
384.0000
692.0000
1,039.0000
K 250
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Kg
Semen Portland
Kg
Pasir Beton (kg)
Kg
Kerikil Beton (kg)
75
M3 Pekerjaan Beton
0.0830
0.0280
0.2750
1.6500
406.0000
K 275
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Kg
Semen Portland
Page 73
NO
URAIAN
684.0000 Kg
1,026.0000 Kg
76
M3 Pekerjaan Beton
0.0830
0.0280
0.2750
1.6500
413.0000
681.0000
1,021.0000
K 300
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Kg
Semen Portland
Kg
Pasir Beton (kg)
Kg
Kerikil Beton (kg)
77
M3 Pekerjaan Beton
0.1050
0.0350
0.3500
2.1000
439.0000
670.0000
1,006.0000
K 325
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Kg
Semen Portland
Kg
Pasir Beton (kg)
Kg
Kerikil Beton (kg)
78
M3 Pekerjaan Beton
0.1050
0.0350
0.3500
2.1000
439.0000
670.0000
1,006.0000
K 350
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Kg
Semen Portland
Kg
Pasir Beton (kg)
Kg
Kerikil Beton (kg)
79
M3 Membuat Beton
0.1050
0.0350
0.3500
2.1000
400.0000
0.4800
0.8000
1.2000
80
Page 74
NO
URAIAN
81
82
83
Kg
84
Kg
85
Kg
86
Page 75
NO
URAIAN
0.0400 M3
0.3000 Kg
0.1000 Ltr
87
88
89
90
Page 76
NO
URAIAN
0.0150 M3
0.3500 Lbr
6.0000 Btg
91
92
93
E
103
Page 77
NO
URAIAN
104
105
106
107
108
Page 78
NO
URAIAN
109
110
111
112
113
Page 79
NO
URAIAN
114
115
116
117
118
Page 80
NO
URAIAN
0.7280 M3
0.2800 Kg
Pasir Pasang
Besi Beton Polos
119
120
121
122
123
Page 81
NO
URAIAN
0.1000
0.3000
12.5000
12.1300
0.3800
0.2800
OH
OH
Bh
Kg
M3
Kg
Tukang Batu
Pekerja
Hollow Block (HB.10)
Semen Portland
Pasir Pasang
Besi Beton Polos
124
M2 Pasang Dinding
0.0150
0.0100
0.1000
0.3000
36.0000
12.8000
0.0350
125
M2 Pasang Dinding
0.0150
0.0100
0.1000
0.3000
30.0000
11.0000
0.0350
126
127
M2 Pasang Dinding
0.6000
0.0600
1.2000
0.0350
0.0050
Partisi
OH
OH
Lbr
M3
Kg
Tukang Kayu
Kepala Tukang
Plywood Tebal 4 mm
Kayu Merantih Balok
Paku Triplek
M2 Pasang Dinding
1.8000
0.1800
2.4000
0.0350
Partisi
OH
OH
Lbr
M3
Double
Tukang Kayu
Kepala Tukang
Plywood Tebal 4 mm
Kayu Merantih Balok
128
0.336 x
0.336 x
Page 82
NO
URAIAN
0.0100 Kg
Paku Triplek
129
M2 Pasang Dinding
0.6000
0.0600
1.2000
0.0350
0.0050
Partisi
OH
OH
M2
M3
Kg
Teakwood
Tukang Kayu
Kepala Tukang
Teackwood
Kayu Merantih Balok
Paku Triplek
130
M2 Pasang Dinding
1.8000
0.1800
2.4000
0.0350
0.0100
Partisi
OH
OH
M2
M3
Kg
Teakwood Double
Tukang Kayu
Kepala Tukang
Teackwood
Kayu Merantih Balok
Paku Triplek
131
132
133
Page 83
NO
URAIAN
134
M2 Pasang Dinding
0.0800
0.0450
0.4500
0.1500
0.0280
0.1500
0.8600
135
M2 Pasang Dinding
0.0100
0.0600
0.6000
0.2000
0.0280
0.1500
0.8600
136
M2 Pasang Dinding
0.0300
0.1800
1.8000
0.6000
0.0070
0.1000
0.1500
137
M2 Pasang Dinding
0.0013
0.0075
0.0750
0.0250
0.4000
0.0500
138
M2 Pasang Dinding
0.0050
0.0050
0.0500
0.1000
1.5000
0.0140
0.0050
Page 84
NO
URAIAN
139
M2 Plesteran 1 Pc :
0.0100
0.0150
0.1500
0.2000
15.5040
0.0160
1 Ps, Tebal 15 mm
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Kg
Semen Portland
M3
Pasir Pasang
140
M2 Plesteran 1 Pc :
0.0100
0.0150
0.1500
0.2000
10.2240
0.0200
2 Ps, Tebal 15 mm
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Kg
Semen Portland
M3
Pasir Pasang
141
M2 Plesteran 1 Pc :
0.0100
0.0150
0.1500
0.2000
7.7760
0.0230
3 Ps, Tebal 15 mm
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Kg
Semen Portland
M3
Pasir Pasang
142
M2 Plesteran 1 Pc :
0.0100
0.0150
0.1500
0.2000
6.2400
0.0240
4 Ps, Tebal 15 mm
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Kg
Semen Portland
M3
Pasir Pasang
143
M2 Plesteran 1 Pc :
0.0100
0.0150
0.1500
0.2000
5.1840
0.0260
5 Ps, Tebal 15 mm
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Kg
Semen Portland
M3
Pasir Pasang
144
M2 Plesteran 1 Pc :
0.0100
0.0150
0.1500
0.2000
4.4160
6 Ps, Tebal 15 mm
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Kg
Semen Portland
Page 85
NO
URAIAN
0.0270 M3
Pasir Pasang
145
M2 Plesteran 1 Pc :
0.0100
0.0150
0.1500
0.2000
3.9360
0.0280
7 Ps, Tebal 15 mm
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Kg
Semen Portland
M3
Pasir Pasang
146
M2 Plesteran 1 Pc :
0.0100
0.0150
0.1500
0.2000
3.4560
0.0290
8 Ps, Tebal 15 mm
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Kg
Semen Portland
M3
Pasir Pasang
147
M2 Plesteran 1 Pc :
0.0110
0.0120
0.1200
0.2200
5.7600
0.0030
0.0130
148
M2 Plesteran 1 Pc :
0.0110
0.0120
0.1200
0.2200
3.0000
0.0050
0.0200
2 Kp : 8 Ps, Tebal 15 mm
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Kg
Semen Portland
M3
Kapur Padam
M3
Pasir Pasang
149
M2 Plesteran 1 Pc :
0.0110
0.0120
0.1200
0.2200
0.0090
0.0090
0.0090
1 Kp : 1 Ps, Tebal 15 mm
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Kg
Semen Portland
M3
Kapur Padam
M3
Pasir Pasang
Page 86
NO
URAIAN
150
M2 Plesteran 1 Pc :
0.0110
0.0120
0.1200
0.2200
0.0070
0.0070
0.0150
1 Kp : 2 Ps, Tebal 15 mm
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Kg
Semen Portland
M3
Kapur Padam
M3
Pasir Pasang
151
M2 Plesteran 1 Pc :
0.0130
0.0200
0.2000
0.2600
13.6320
0.0270
2 Ps, Tebal 20 mm
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Kg
Semen Portland
M3
Pasir Pasang
152
M2 Plesteran 1 Pc :
0.0130
0.0200
0.2000
0.2600
10.3680
0.0310
3 Ps, Tebal 20 mm
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Kg
Semen Portland
M3
Pasir Pasang
153
M2 Plesteran 1 Pc :
0.0130
0.0200
0.2000
0.2600
8.3200
0.0320
4 Ps, Tebal 20 mm
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Kg
Semen Portland
M3
Pasir Pasang
154
M2 Plesteran 1 Pc :
0.0130
0.0200
0.2000
0.2600
6.9120
0.0350
5 Ps, Tebal 20 mm
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Kg
Semen Portland
M3
Pasir Pasang
155
M2 Plesteran 1 Pc :
0.0130
0.0200
0.2000
6 Ps, Tebal 20 mm
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
Page 87
NO
URAIAN
0.2600 OH
5.8880 Kg
0.0360 M3
Pekerja
Semen Portland
Pasir Pasang
156
M2 Plesteran 1 Pc :
0.0140
0.0220
0.2200
0.2860
0.0090
0.0090
0.0180
1 Sm : 2 Ps, Tebal 20 mm
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
M3
Semen Merah
M3
Kapur Padam
M3
Pasir Pasang
157
158
159
160
M2 Plesteran Teraso, 1 Pc
0.0250 OH
0.0200 OH
0.2000 OH
0.4500 OH
10.0000 Kg
15.0000 Kg
Page 88
NO
URAIAN
161
M2 Plesteran Ciprat, 1 Pc
0.0130 OH
0.0100 OH
0.1000 OH
0.2500 OH
4.3200 Kg
0.0060 M3
162
163
Conblock 8 m'
Mandor
Kepala Tukang
Tukang Batu
Pekerja
Semen Portland
164
165
M2 Acian
0.0080
0.0100
0.1000
0.1500
3.2500
G
166
OH
OH
OH
OH
Kg
: 2 Ps
Mandor
Kepala Tukang
Tukang Batu
Pekerja
Semen Portland
Pasir pasang
Mandor
Kepala Tukang
Tukang Batu
Pekerja
Semen Portland
Page 89
NO
URAIAN
1.1000 M3
1.2500 Kg
1.0000 Kg
167
168
169
170
171
Page 90
NO
URAIAN
172
173
174
175
176
M2 Pasang Jendela Besi Plat Baja Rangkap Tebal 2 mm Rangka Baja Siku
0.0520 OH
Mandor
0.1050 OH
Kepala Tukang
1.0500 OH
Tukang Besi Konstruksi
1.0500 OH
Pekerja
15.0000 Kg
Besi Siku L.30.30.3
32.8000 Kg
Besi Plat Baja
0.0500 Kg
Kawat Las
Page 91
NO
URAIAN
177
178
Mandor
Kepala Tukang
Tukang Besi
Pekerja
Roll Door Tebal 8mm
179
180
181
182
Page 92
NO
URAIAN
183
184
185
186
187
188
Page 93
NO
URAIAN
1.1000 M2
0.0200 CM
0.0018 Kg
189
Kawat Nyamuk
Pengelasan Dengan Listrik
Besi Strip (0,2x2)cm
190
Bh
191
Bh
192
Bh
193
Bh
194
Bh
Mandor
Kepala Tukang
Tukang Kayu
Pekerja
kunci Silinder
Page 94
NO
URAIAN
0.0008
0.0150
0.1500
0.0150
1.0000
OH
OH
OH
OH
Bh
Mandor
Kepala Tukang
Tukang Kayu
Pekerja
Engsel Pintu
195
Bh
Kupu-kupu
Mandor
Kepala Tukang
Tukang Kayu
Pekerja
Engsel Jendela
196
Bh
Mandor
Kepala Tukang
Tukang Kayu
Pekerja
Engsel Angin
Mandor
Kepala Tukang
Tukang Kayu
Pekerja
Spring Knip
Mandor
Kepala Tukang
Tukang Kayu
Pekerja
Kait Angin
Mandor
Kepala Tukang
Tukang Kayu
Pekerja
Door Close
Mandor
Kepala Tukang
197
198
199
200
Bh
Bh
Bh
Bh
Page 95
NO
URAIAN
0.2000 OH
0.0200 OH
1.0000 Bh
Tukang Kayu
Pekerja
Kunci Selot
201
Bh
202
Bh
Mandor
Kepala Tukang
Tukang Kayu
Pekerja
Door Stop
203
Bh
204
Bh
Mandor
Kepala Tukang
Tukang Kayu
Pekerja
Kunci Lemari
205
206
Page 96
NO
URAIAN
1.1000 M2
Kaca Tebal 5 mm
207
208
209
210
211
212
Page 97
NO
URAIAN
213
Kg
214
215
216
217
Page 98
NO
URAIAN
218
219
220
221
Palentong Kecil
Mandor
Kepala Tukang
Tukang Kayu
Pekerja
Genteng Palentong
222
Kodok / Glazzur
Mandor
Kepala Tukang
Tukang Kayu
Pekerja
Genteng Kodok
223
Page 99
NO
URAIAN
12.0000 Bh
224
M2 Pasang Genteng
0.0020
0.0020
0.2000
0.4000
5.0000
8.0000
0.0320
Bubung Palentong
OH
Mandor
OH
Kepala Tukang
OH
Tukang Kayu
OH
Pekerja
Bh
Genteng Bubung Palentong
Kg
Semen Portland
M3
Pasir Pasang
225
226
227
228
Page 100
NO
URAIAN
229
230
231
232
233
234
Page 101
NO
URAIAN
0.4400 Lbr
0.1200 Kg
235
236
237
238
239
240
Page 102
NO
URAIAN
0.0070
0.0070
0.0670
0.1400
0.4900
0.1200
OH
OH
OH
OH
Lbr
Kg
Mandor
Kepala Tukang
Tukang Kayu
Pekerja
Asbes Gelombang (2,10 x 1,08 m) x 6 mm
Paku Pancing
241
242
243
244
245
Page 103
NO
URAIAN
246
247
248
Rata
OH
OH
OH
OH
Lbr
Bh
0,92 m
Mandor
Kepala Tukang
Tukang Kayu
Pekerja
Nok Stel Rata 0,92 m
Paku sekrup 3,5"
249
Rata
OH
OH
OH
OH
Lbr
Bh
1,05 m
Mandor
Kepala Tukang
Tukang Kayu
Pekerja
Nok Stel Rata 1,05 m
Paku sekrup 3,5"
250
251
Beton
Mandor
Kepala Tukang
Tukang Kayu
Pekerja
Genteng Beton
Paku 5 cm - 7 cm
Page 104
NO
URAIAN
0.1000
0.2000
6.9000
0.3500
0.0300
0.5000
OH
OH
Lbr
Lbr
Kg
Bh
252
253
Tukang Kayu
Pekerja
Genteng Aspal
Plywood Tebal 6 mm
Paku 1 cm - 2,5 cm
Plastic Aerator
Metal
Mandor
Kepala Tukang
Tukang Kayu
Pekerja
Genteng Metal
Paku 5 cm - 7 cm
Mandor
Kepala Tukang
Tukang Kayu
Pekerja
Genteng Sirap
Paku 1 cm - 2,5 cm
254
255
256
Page 105
NO
URAIAN
0.1500
0.2500
1.1000
0.0500
257
OH
OH
Bh
Kg
Tukang Kayu
Pekerja
Genteng Decra Bond
Paku 1 cm - 2,5 cm
Mandor
Kepala Tukang
Tukang Kayu
Pekerja
Seng Plat 3" x 6" BJLS 30
Paku 1 cm - 2,5 cm
Paku 5 cm - 7 cm
Kayu Borneo Papan
258
259
Mandor
Kepala Tukang
Tukang Kayu
Pekerja
Seng Plat 3" x 6" BJLS 30
Paku 1 cm - 2,5 cm
260
261
Page 106
NO
URAIAN
262
263
264
265
266
267
Page 107
NO
URAIAN
0.0250
0.4000
0.0400
0.5000
0.0150
0.0190
0.3000
OH
OH
OH
Lbr
Kg
M3
Kg
Kepala Tukang
Tukang Kayu
Pekerja
Seng Plat 3" x 6" BJLS 30
Paku 1 cm - 2,5 cm
Kayu Klas II Papan
Flincote / Meni Besi
270
271
272
273
274
Page 108
NO
URAIAN
1.1000 Lbr
0.0100 Kg
275
276
277
278
M2 Langit-langit Plywood
0.0040 OH
0.0100 OH
0.1000 OH
0.0700 OH
0.3750 Lbr
0.0300 Kg
279
280
Page 109
NO
URAIAN
0.0050
0.0050
0.0500
0.1000
0.3640
0.1100
OH
OH
OH
OH
Lbr
Kg
Mandor
Kepala Tukang
Tukang Kayu
Pekerja
Gypsum Board (120 x 240 x 9) mm
Paku Skrup 10 cm
281
282
283
Bh
284
Bh
285
Bh
Page 110
NO
URAIAN
1.0000
1.0000
6.0000
0.0100
OH
Bh
Kg
M3
Pekerja
Kloset Jongkok Porselen
Semen Portland
Pasir Pasang
286
Bh
287
Bh
Memasang Urinoir
0.1000 OH
0.1000 OH
1.0000 OH
1.0000 OH
1.0000 Bh
0.3000 Set
6.0000 Kg
0.0100 M3
Mandor
Kepala Tukang
Tukang Batu
Pekerja
Urinoir
Perlengkapan
Semen Portland
Pasir Pasang
Memasang Wastafel
0.1000 OH
0.1500 OH
1.4500 OH
1.2000 OH
1.0000 Bh
0.1200 Set
6.0000 Kg
0.0100 M3
Mandor
Kepala Tukang
Tukang Batu
Pekerja
Washtafel
Perlengkapan
Semen Abu-abu
Pasir Pasang
288
Bh
289
Bh
290
Bh
Page 111
NO
URAIAN
0.5400
2.7000
1.8000
1.0000
0.1800
OH
OH
OH
Bh
Set
Kepala Tukang
Tukang Batu
Pembantu Tukang
Bak Fiberglass
Perlengkapan
291
Bh
292
Bh
293
Bh
294
M1 Memasang pipa
0.0025
0.0030
0.0300
0.0600
1.6000
0.6800
0.0130
0.0110
295
M1 Memasang pipa
0.0070
0.0040
0.0400
Page 112
NO
URAIAN
0.0800
1.6000
0.8700
0.0140
0.0140
OH
Bh
Kg
M3
M3
Pekerja
Pipa Tanah Dia. 20 cm
Semen Portland
Pasir Pasang
Pasir urug
296
Bh
Memasang Pipa
0.0070
0.0070
0.0700
0.1400
1.1000
0.0270
3.9200
0.0560
0.0240
Beton, Diameter 15 - 20 cm
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Bh
Pipa Beton Dia. 15 - 20 cm
M3
Batu Bata (M3)
Kg
Semen Portland
M3
Pasir Pasang
M3
Pasir urug
297
Bh
Memasang Pipa
0.0190
0.0190
0.1900
0.3800
1.1000
0.5500
10.3000
0.0610
0.0690
298
Bh
299
Bh
Page 113
NO
URAIAN
2.6000 Kg
0.0900 M3
300
Bh
301
M1 Memasang Pipa
0.0270
0.0090
0.0900
0.0540
1.2000
0.3500
302
M1 Memasang Pipa
0.0270
0.0090
0.0900
0.0540
1.2000
0.3500
303
M1 Memasang Pipa
0.0270
0.0090
0.0900
0.0540
1.2000
0.3500
304
M1 Memasang Pipa
0.0054
0.0180
0.1800
0.1080
1.2000
Page 114
NO
URAIAN
0.3500 Set
Perlengkapan
305
M1 Memasang Pipa
0.0054
0.0180
0.1800
0.1080
1.2000
0.3500
306
M1 Memasang Pipa
0.0068
0.0225
0.2250
0.1350
1.2000
0.3500
307
M1 Memasang Pipa
0.0018
0.0060
0.0600
0.0360
1.2000
0.3500
308
M1 Memasang Pipa
0.0018
0.0060
0.0600
0.0360
1.2000
0.3500
309
M1 Memasang Pipa
0.0018
0.0060
0.0600
0.0360
1.2000
0.3500
310
Page 115
NO
URAIAN
0.0060
0.0600
0.0360
1.2000
0.3500
OH
OH
OH
M1
Set
Kepala Tukang
Tukang Batu
Pekerja
Pipa PVC Dia. 1,5"
Perlengkapan
311
M1 Memasang Pipa
0.0027
0.0090
0.0900
0.0540
1.2000
0.3500
312
M1 Memasang Pipa
0.0018
0.0060
0.0600
0.0360
1.2000
0.3500
313
M1 Memasang Pipa
0.0041
0.0135
0.1350
0.0810
1.2000
0.3500
314
M1 Memasang Pipa
0.0041
0.0135
0.1350
0.0810
1.2000
0.3500
315
Bh
Page 116
NO
URAIAN
316
Bh
317
Bh
Memasang Kran
0.0050
0.0100
0.1000
0.0100
1.0000
0.0250
318
Bh
319
320
BH
BH
Bak Kontrol
0.3000
0.0300
1.0000
0.4500
0.1000
0.1000
0.8333
0.0500
5.0000
0.5000
3.0000
0.4440
OH
OH
OH
OH
M3
M3
M2
M3
Kg
M2
M2
Kg
Mandor
Kepala Tukang
Tukang Batu
Pekerja
Floor Drain Stainless Steel
Tukang Batu
Kepala Tukang
Pekerja
Mandor
Pasang Pondasi Batu Kali, 1 Pc : 3 Ps
Pasir Urug
Pasangan Batu Bata Tebal 1/2 Bata, 1 Pc : 2 Ps
Page 117
NO
URAIAN
50.0000
5.0000
2.5000
2.0000
5.0000
3.0000
20.0000
Kg
M2
M3
M3
M1
M1
Kg
321
BH
322
BH
L
323
324
Kg
100 Kg
Mandor
Kepala Tukang
Tukang Besi
Pekerja
Besi Profil IWF
Pekerjaan Perakitan
0.0050 OH
Mandor
Page 118
NO
URAIAN
0.0010
0.1000
0.1000
0.1000
0.1000
1.1500
OH
OH
OH
Ltr
Ltr
Jam
Kepala Tukang
Tukang Besi
Pekerja
BBM
Minyak Pelumas
Sewa Alat Konsruksi
325
326
327
Mandor
Kepala Tukang
Tukang Kayu
Pekerja
Kawat Kassa
Paku 1 cm - 2,5 cm
Kayu Merantih Papan
Mandor
Kepala Tukang
Tukang Kayu
Pekerja
Kawat Burung
Paku 1 cm - 2,5 cm
Kayu Merantih Papan
328
M
329
Page 119
NO
URAIAN
0.2000
0.0600
35.0000
0.0350
OH
OH
Bh
M3
Pekerja
Tukang Batu
Paving Block
Pasir Pasang
330
Abu-abu Ukuran 40 x 40 cm
Mandor
Kepala Tukang
Tukang Batu
Pekerja
Ubin 40 x 40 cm Abu-abu
Semen Portland
Pasir Pasang
331
Abu-abu Ukuran 30 x 30 cm
Mandor
Kepala Tukang
Tukang Batu
Pekerja
Ubin 30 x 30 cm Abu-abu
Semen Portland
Pasir Pasang
332
Abu-abu Ukuran 20 x 20 cm
Mandor
Kepala Tukang
Tukang Batu
Pekerja
Ubin 20 x 20 cm Abu-abu
Semen Portland
Pasir Pasang
333
334
Page 120
NO
URAIAN
0.2600
11.8700
10.0000
0.0450
1.5000
OH
Bh
Kg
M3
Kg
Pekerja
Ubin 30 x 30 cm Warna
Semen Portland
Pasir Pasang
Semen Warna
336
337
338
339
340
Page 121
NO
URAIAN
0.0130
0.0130
0.1200
0.2500
6.6300
9.8000
0.0450
1.3000
OH
OH
OH
OH
Bh
Kg
M3
Kg
Mandor
Kepala Tukang
Tukang Batu
Pekerja
Ubin 40 x 40 cm Teralux Kerang
Semen Portland
Pasir Pasang
Semen Warna
341
342
343
344
Page 122
NO
URAIAN
363
364
365
366
367
Page 123
NO
URAIAN
10.4000 Kg
0.0450 M3
1.6200 Kg
Semen Portland
Pasir Pasang
Semen Warna
369
370
371
372
373
Page 124
NO
URAIAN
0.0450
0.4500
0.7500
5.3000
1.1400
0.0030
0.1000
375
OH
OH
OH
Bh
Kg
M3
Kg
Kepala Tukang
Tukang Batu
Pekerja
Internal Cove (5 x 5 x 20) cm
Semen Portland
Pasir Pasang
Semen Warna
Mandor
Kepala Tukang
Tukang Batu
Pekerja
Carpet
Lem Vinyl
376
377
Mandor
Kepala Tukang
Tukang Batu
Pekerja
Parquet Jati
Lem Vinyl
378
379
M2 Pasang Dinding
0.0300
0.0500
0.5000
0.6200
86.0000
Porselin 11 x 11 cm
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Bh
Porselin 11 x 11 cm
Page 125
NO
URAIAN
9.3000 Kg
0.0180 M3
1.5000 Kg
Semen Portland
Pasir Pasang
Semen Warna
380
M2 Pasang Dinding
0.0300
0.0450
0.4500
0.6000
53.0000
9.3000
0.0180
2.7500
Porselin 10 x 20 cm
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Bh
Porselin 10 x 20 cm Warna
Kg
Semen Portland
M3
Pasir Pasang
Kg
Semen Warna
381
M2 Pasang Dinding
0.0300
0.0450
0.4500
0.6000
26.5000
9.3000
0.0180
1.9400
Porselin 20 x 20 cm
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Bh
Porselin 20 x 20 cm Warna
Kg
Semen Portland
M3
Pasir Pasang
Kg
Semen Warna
382
M2 Pasang Dinding
0.0300
0.0450
0.4500
0.6000
53.0000
9.3000
0.0180
2.7500
Keramik Artistik 10 x 20 cm
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Bh
Keramik 10 x 20 cm Artistik
Kg
Semen Abu-abu
M3
Pasir Pasang
Kg
Semen Warna
383
M2 Pasang Dinding
0.0300
0.0450
0.4500
0.6000
106.0000
9.3000
0.0180
2.9000
Keramik Artistik 5 x 20 cm
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Bh
Keramik 5 x 20 cm Artistik
Kg
Semen Abu-abu
M3
Pasir Pasang
Kg
Semen Warna
384
Page 126
NO
URAIAN
0.0450
0.4500
0.6000
53.0000
9.3000
0.0180
2.7500
OH
OH
OH
Bh
Kg
M3
Kg
Kepala Tukang
Tukang Batu
Pekerja
Keramik 10 x 20 cm
Semen Abu-abu
Pasir Pasang
Semen Warna
385
M2 Pasang Dinding
0.0300
0.0450
0.4500
0.6000
26.5000
9.3000
0.0180
1.9400
Keramik 20 x 20 cm
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Bh
Keramik 20 x 20 cm
Kg
Semen Abu-abu
M3
Pasir Pasang
Kg
Semen Warna
387
M2 Pasang Dinding
0.0300
0.0500
0.5000
0.6500
63.0000
12.4400
0.0250
2.7500
Bata Pelapis 7 x 3 x 24 cm
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Bh
Batu Bata
Kg
Semen Abu-abu
M3
Pasir Pasang
Kg
Semen Warna
388
M2 Pasang Dinding
0.0300
0.0350
0.3500
0.6200
1.1000
11.7500
0.0350
Batu Paros
OH
Mandor
OH
Kepala Tukang
OH
Tukang Batu
OH
Pekerja
Bh
Batu Paros
Kg
Semen Abu-abu
M3
Pasir Pasang
389
M2 Pasang Dinding
0.0300
0.0350
0.3500
0.6200
1.1000
11.7500
0.0350
390
Page 127
NO
URAIAN
0.0080
0.0150
0.1500
0.1500
11.8700
0.3500
OH
OH
OH
OH
Bh
Kg
Mandor
Kepala Tukang
Tukang Batu
Pekerja
Vinyl Karet 30 x 30 cm KL I
Lem Vinyl
391
392
M2 Floor Hardener
0.0060
0.0120
0.1200
0.1200
5.0000
OH
OH
OH
OH
Kg
Mandor
Kepala Tukang
Tukang Batu
Pekerja
Floor Hardener Ferrovax
393
394
395
Page 128
NO
URAIAN
396
397
M2 Mencuci Bidang
0.0025
0.1500
0.0500
398
M2 Mengorek Karat
0.0025
0.1500
0.0500
399
M2 Menyabun Permukaan
0.0025 OH
0.1500 OH
0.0500 Kg
400
M2 Mengorek Karat
0.5000
0.8000
1.0000
1.6000
40.0000
10.0000
0.2000
401
M2 Mendempul Dan
0.0025
0.0040
0.0400
0.0400
0.0800
0.0200
0.0100
Menggosok Kayu
OH
Mandor
OH
Kepala Tukang
OH
Tukang Cat
OH
Pekerja
Kg
Dempul Jadi
Kg
Minyak Cat
Kg
Batu Apung
402
Tembok Lama
Mandor
Pekerja
Sabun
Page 129
NO
URAIAN
0.0075
0.0750
0.0700
0.1500
0.1700
0.1700
OH
OH
OH
Kg
Kg
Kg
Kepala Tukang
Tukang Cat
Pekerja
Plamur Tembok
Cat Dasar
Cat Penutup (Cat Minyak)
403
M2 Pengecatan Bidang Kayu Baru (1 Lapis Plamir), 1 Lapis Cat Dasar, 2 Lapis Cat Pe
0.0025 OH
Mandor
0.0075 OH
Kepala Tukang
0.0750 OH
Tukang Cat
0.0700 OH
Pekerja
0.2000 Kg
Cat Menie
0.1500 Kg
Plamur Tembok
0.1700 Kg
Cat Dasar
0.2600 Kg
Cat Penutup (Cat Minyak)
404
M2 Pengecatan Bidang Kayu Baru (1 Lapis Plamir), 1 Lapis Cat Dasar, 3 Lapis Cat Pe
0.0025 OH
Mandor
0.0040 OH
Kepala Tukang
0.1050 OH
Tukang Cat
0.0700 OH
Pekerja
0.2000 Kg
Cat Menie
0.1500 Kg
Plamur Tembok
0.1700 Kg
Cat Dasar
0.3500 Kg
Cat Penutup (Cat Minyak)
405
406
407
Page 130
NO
URAIAN
408
409
M2 Pengecatan Tembok Baru (1 Lapis Plamir, 1 Lapis Cat Dasar, 2 Lapis Cat Penutup
0.0025 OH
Mandor
0.0063 OH
Kepala Tukang
0.0630 OH
Tukang Cat
0.0200 OH
Pekerja
0.1000 Kg
Plamur Tembok
0.1000 Kg
Cat Dasar
0.2600 Kg
Cat Penutup (Cat Air)
410
411
M2 Melabur Tembok
0.0025
0.0042
0.0420
0.0280
0.1000
Dengan Kalkarium
OH
Mandor
OH
Kepala Tukang
OH
Tukang Cat
OH
Pekerja
Kg
Kalkarium
412
M2 Melabur Tembok
0.0025
0.0001
0.0010
0.1500
0.1000
0.2500
0.0020
0.1500
Page 131
NO
URAIAN
413
M2 Melabur Tembok
0.0025
0.0005
0.0050
0.0400
0.0020
0.3000
Lama
OH
OH
OH
OH
M3
M3
414
415
416
417
M2 Pengecatan Permukaan Baja Lapis Seng (Galbani) Secara Manual Sistem 4 Lapis
0.0075 OH
Mandor
0.0225 OH
Kepala Tukang
0.0060 OH
Tukang Cat
0.0060 OH
Pekerja
0.1000 Kg
Meni (Read Lead) A
0.1000 Kg
Meni (Read Lead) B
0.0400 Kg
Aluminium C
0.0400 Kg
Aluminium B
0.0100 Ltr
Pengencer
0.0020 M3
Kayu Perancah
Page 132
NO
URAIAN
418
M2 Pengecatan Permukaan Baja Lapis Seng (Galbani) Secara Manual Sistem 1 Lapis
0.0060 OH
Mandor
0.0120 OH
Kepala Tukang
0.0600 OH
Tukang Cat
0.0060 OH
Pekerja
0.3000 Kg
Cat
419
M2 Pengecatan Permukaan Baja Lapis Seng (Galbani) Secara Manual Sistem 3 Lapis
0.5000 OH
Mandor
0.8000 OH
Kepala Tukang
0.3000 OH
Tukang Cat
0.2000 OH
Pekerja
0.1100 Kg
Cat Dasar
0.1700 Kg
Cat Antara
0.0800 Kg
Cat Penutup (Cat Minyak)
420
M2 Pengecatan Permukaan Baja Lapis Seng (Galbani) Secara Semprot (Airless Spray) Denga
0.2000 OH
Mandor
0.2000 OH
Kepala Tukang
0.7000 OH
Tukang Cat
0.4000 OH
Pekerja
0.3000 Kg
Cat Dasar
Page 133
PEKERJAAN UMUM
PADANG PANJANG
un anggaran 2014
H. SATUAN
UPAH
BAHAN
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
20,000.00
1,300.00
140,000.00
150,000.00
1,600,000.00
12,000.00
15,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
225,800.00
Rp.
25,000.00
Rp.
3,250.00
Rp.
700.00
Rp.
1,350.00
Rp.
115,200.00
Rp.
720.00
Rp.
6,000.00
53,060.00 Rp.
152,220.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
205,280.00
20,528.00
225,808.00
2,000.00
2,060.00
19,000.00
30,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
20,000.00
1,300.00
40,000.00
140,000.00
150,000.00
1,600,000.00
12,000.00
22,500.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
283,100.00
Rp.
25,000.00
Rp.
3,250.00
Rp.
48,000.00
Rp.
700.00
Rp.
1,350.00
Rp.
115,200.00
Rp.
720.00
Rp.
10,125.00
53,060.00 Rp.
204,345.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
257,405.00
25,740.50
283,145.50
2,000.00
2,060.00
19,000.00
30,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
20,000.00
1,300.00
12,000.00
140,000.00
150,000.00
12,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
408,000.00
Rp.
20,000.00
Rp.
2,600.00
Rp.
300,000.00
Rp.
700.00
Rp.
1,350.00
Rp.
720.00
45,560.00 Rp.
325,370.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
370,930.00
37,093.00
408,023.00
2,000.00
2,060.00
19,000.00
22,500.00
Dibulatkan
Rp.
Rp.
100,000.00
103,000.00
Rp.
Rp.
PEKERJAAN
500.00
1,030.00
Rp.
61,000.00
Page 134
H. SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
95,000.00
75,000.00
1,600,000.00
12,000.00
2,500,000.00
UPAH
Rp.
Rp.
Rp.
BAHAN
9,500.00
7,500.00
Rp.
19,200.00
Rp.
240.00
Rp.
17,500.00
18,530.00 Rp.
36,940.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
95,000.00
75,000.00
20,000.00
2,500,000.00
12,000.00
15,000.00
1,300.00
140,000.00
140,000.00
150,000.00
800.00
46,000.00
3,300.00
80,000.00
55,000.00
65,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
20,000.00
2,500,000.00
12,000.00
1,300.00
140,000.00
150,000.00
48,500.00
Rp.
Rp.
Rp.
Rp.
Rp.
1,249,800.00
Rp.
25,000.00
Rp.
450,000.00
Rp.
10,200.00
Rp.
16,500.00
Rp.
45,500.00
Rp.
21,000.00
Rp.
14,000.00
Rp.
22,500.00
Rp.
24,000.00
Rp.
11,500.00
Rp.
6,600.00
Rp.
6,400.00
Rp.
8,250.00
Rp.
3,900.00
470,900.00 Rp.
665,350.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
1,136,250.00
113,625.00
1,249,875.00
5,000.00
30,900.00
190,000.00
95,000.00
150,000.00
Rp.
1,046,400.00
Rp.
34,000.00
Rp.
525,000.00
Rp.
3,600.00
Rp.
13,650.00
Rp.
4,200.00
Rp.
7,500.00
Rp.
72,750.00
290,600.00 Rp.
660,700.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
951,300.00
95,130.00
1,046,430.00
5,000.00
20,600.00
190,000.00
75,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
20,000.00
2,500,000.00
12,000.00
48,500.00
Rp.
Rp.
Rp.
Rp.
Rp.
55,470.00
5,547.00
61,017.00
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Rp.
1,176,000.00
Rp.
60,000.00
Rp.
690,000.00
Rp.
8,400.00
Rp.
72,750.00
237,950.00 Rp.
831,150.00 Rp.
Overhead 10 % .. Rp.
1,069,100.00
106,910.00
5,000.00
15,450.00
142,500.00
75,000.00
Page 135
H. SATUAN
UPAH
BAHAN
PEKERJAAN
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
75,000.00
100,000.00
103,000.00
95,000.00
75,000.00
20,000.00
2,500,000.00
12,000.00
1,300.00
140,000.00
150,000.00
48,500.00
65,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
95,000.00
2,500,000.00
12,000.00
35,000.00
Rp.
13,700.00
5,000.00
7,500.00
12,500.00 Rp.
- Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
12,500.00
1,250.00
13,750.00
Rp.
1,077,700.00
Rp.
25,000.00
Rp.
465,000.00
Rp.
3,600.00
Rp.
23,400.00
Rp.
4,200.00
Rp.
7,500.00
Rp.
72,750.00
Rp.
87,750.00
290,600.00 Rp.
689,200.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
979,800.00
97,980.00
1,077,780.00
Dibulatkan
5,000.00
20,600.00
190,000.00
75,000.00
Rp.
170,000.00
Rp.
Rp.
150.00
28,500.00
Rp.
Rp.
90,000.00
Rp.
960.00
Rp.
35,000.00
28,650.00 Rp.
125,960.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
154,610.00
15,461.00
170,071.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
5,000.00
12,500.00
Rp.
32,900.00
Rp.
Rp.
Rp.
Rp.
1,300.00
206.00
1,615.00
18,750.00
Rp.
Rp.
5,000.00
Rp.
3,125.00
21,871.00 Rp.
8,125.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
29,996.00
2,999.60
32,995.60
Rp.
131,100.00
Rp.
Rp.
5,000.00
75,000.00
Rp.
Rp.
23,625.00
Rp.
14,175.00
Rp.
1,400.00
80,000.00 Rp.
39,200.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
119,200.00
11,920.00
131,120.00
Rp.
586,600.00
33,300.00
500,025.00
533,325.00 Rp.
- Rp.
Overhead 10 % .. Rp.
533,325.00
53,332.50
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
75,000.00
157,500.00
157,500.00
140,000.00
100,000.00
75,000.00
1,176,010.00
Rp.
Rp.
Rp.
Page 136
H. SATUAN
UPAH
BAHAN
PEKERJAAN
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
75,000.00
75,000.00
100,000.00
75,000.00
100,000.00
75,000.00
100,000.00
95,000.00
75,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
550,300.00
300.00
500,025.00
500,325.00 Rp.
- Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
500,325.00
50,032.50
550,357.50
Dibulatkan
Rp.
9,300.00
7,500.00
1,000.00
8,500.00 Rp.
- Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
8,500.00
850.00
9,350.00
Dibulatkan
Rp.
37,500.00
2,500.00
40,000.00 Rp.
- Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
44,000.00
Dibulatkan
Rp.
15,000.00
1,000.00
16,000.00 Rp.
- Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
17,600.00
Dibulatkan
Rp.
4,750.00
375.00
5,125.00 Rp.
- Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
5,600.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
75,000.00
100,000.00
95,000.00
103,000.00
75,000.00
100,000.00
95,000.00
103,000.00
75,000.00
100,000.00
95,000.00
103,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
586,657.50
40,000.00
4,000.00
44,000.00
16,000.00
1,600.00
17,600.00
5,125.00
512.50
5,637.50
Rp.
11,600.00
7,500.00
500.00
2,375.00
257.50
10,632.50 Rp.
- Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
10,632.50
1,063.25
11,695.75
Dibulatkan
Rp.
15,000.00
1,000.00
5,700.00
618.00
22,318.00 Rp.
- Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
24,500.00
Dibulatkan
Rp.
300,000.00
20,000.00
570,000.00
61,800.00
951,800.00 Rp.
- Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
1,046,900.00
22,318.00
2,231.80
24,549.80
951,800.00
95,180.00
1,046,980.00
Page 137
H. SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
75,000.00
100,000.00
75,000.00
100,000.00
95,000.00
103,000.00
75,000.00
100,000.00
75,000.00
100,000.00
UPAH
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
BAHAN
Dibulatkan
Rp.
15,000.00
1,000.00
16,000.00 Rp.
- Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
17,600.00
Dibulatkan
Rp.
300,000.00
40,000.00
340,000.00 Rp.
- Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
374,000.00
Dibulatkan
Rp.
5,700.00
618.00
15,000.00
1,000.00
22,318.00 Rp.
- Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
24,500.00
Dibulatkan
Rp.
300,000.00
40,000.00
340,000.00 Rp.
- Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
374,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
160,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
3,585.19
350,000.00
140,000.00
225,000.00
1,300.00
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
75,000.00
Rp.
Rp.
Rp.
340,000.00
34,000.00
374,000.00
22,318.00
2,231.80
24,549.80
340,000.00
34,000.00
374,000.00
Rp.
84,900.00
Rp.
69,440.00
7,752.00 Rp.
69,440.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
77,192.00
7,719.20
84,911.20
Rp.
365,300.00
Rp.
3,535.00
Rp.
183,750.00
Rp.
10,360.00
Rp.
32,850.00
Rp.
58,500.00
43,136.00 Rp.
288,995.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
332,131.00
33,213.10
365,344.10
1,900.00
1,236.00
11,875.00
28,125.00
Dibulatkan
Rp.
Rp.
16,000.00
1,600.00
17,600.00
200.00
412.00
3,990.00
3,150.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Rp.
64,600.00
2,500.00
56,250.00
58,750.00 Rp.
- Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
58,750.00
5,875.00
64,625.00
Page 138
H. SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
75,000.00
100,000.00
75,000.00
100,000.00
75,000.00
UPAH
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
BAHAN
Dibulatkan
Rp.
4,500.00
67,500.00
72,000.00 Rp.
- Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
79,200.00
Dibulatkan
Rp.
6,700.00
78,750.00
85,450.00 Rp.
- Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
93,900.00
Dibulatkan
Rp.
3,200.00
75,000.00
78,200.00 Rp.
- Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
86,000.00
Dibulatkan
Rp.
Rp.
100,000.00
75,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
75,000.00
100,000.00
75,000.00
100,000.00
75,000.00
100,000.00
75,000.00
100,000.00
75,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
72,000.00
7,200.00
79,200.00
85,450.00
8,545.00
93,995.00
78,200.00
7,820.00
86,020.00
Rp.
130,300.00
6,000.00
112,500.00
118,500.00 Rp.
- Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
118,500.00
11,850.00
130,350.00
Dibulatkan
Rp.
Rp.
PEKERJAAN
Rp.
103,900.00
4,500.00
90,000.00
94,500.00 Rp.
- Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
94,500.00
9,450.00
103,950.00
Dibulatkan
Rp.
500.00
3,750.00
4,250.00 Rp.
- Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
4,600.00
Dibulatkan
Rp.
1,000.00
24,750.00
25,750.00 Rp.
- Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
28,300.00
Dibulatkan
Rp.
1,900.00
14,400.00
16,300.00 Rp.
- Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
17,900.00
Dibulatkan
Rp.
5,000.00
37,500.00
42,500.00 Rp.
- Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
46,700.00
4,250.00
425.00
4,675.00
25,750.00
2,575.00
28,325.00
16,300.00
1,630.00
17,930.00
42,500.00
4,250.00
46,750.00
Page 139
H. SATUAN
UPAH
BAHAN
Dibulatkan
Rp.
Rp.
Rp.
100,000.00
75,000.00
65,000.00
Rp.
Rp.
Rp.
Rp.
111,600.00
Rp.
78,000.00
23,500.00 Rp.
78,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
101,500.00
10,150.00
111,650.00
1,000.00
22,500.00
Dibulatkan
Rp.
Rp.
Rp.
100,000.00
75,000.00
15,000.00
Rp.
Rp.
Rp.
Rp.
113,000.00
Rp.
90,000.00
12,750.00 Rp.
90,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
102,750.00
10,275.00
113,025.00
1,500.00
11,250.00
Dibulatkan
Rp.
Rp.
Rp.
100,000.00
75,000.00
140,000.00
Rp.
Rp.
Rp.
Rp.
208,100.00
Rp.
168,000.00
21,250.00 Rp.
168,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
189,250.00
18,925.00
208,175.00
2,500.00
18,750.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
157,500.00
1,300.00
140,000.00
Rp.
772,900.00
Rp.
702,680.00
Overhead 10 % .. Rp.
Jumlah ..Rp.
70,268.00
772,948.00
Rp.
Rp.
Rp.
Rp.
7,500.00
6,180.00
57,000.00
112,500.00
Rp.
Rp.
Rp.
Rp.
183,180.00 Rp.
189,000.00
262,600.00
67,900.00
519,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
157,500.00
1,300.00
140,000.00
Rp.
722,500.00
Rp.
Rp.
Rp.
Rp.
7,500.00
6,180.00
57,000.00
112,500.00
Rp.
Rp.
189,000.00
Rp.
211,900.00
Rp.
72,800.00
183,180.00 Rp.
473,700.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
656,880.00
65,688.00
722,568.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
157,500.00
1,300.00
140,000.00
PEKERJAAN
Rp.
687,600.00
Rp.
Rp.
Rp.
Rp.
7,500.00
6,180.00
57,000.00
112,500.00
Rp.
Rp.
189,000.00
Rp.
176,800.00
Rp.
76,160.00
183,180.00 Rp.
441,960.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
625,140.00
62,514.00
687,654.00
Page 140
H. SATUAN
UPAH
BAHAN
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
157,500.00
1,300.00
140,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
663,100.00
Rp.
189,000.00
Rp.
152,100.00
Rp.
78,540.00
183,180.00 Rp.
419,640.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
602,820.00
60,282.00
663,102.00
7,500.00
6,180.00
57,000.00
112,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
157,500.00
1,300.00
140,000.00
Rp.
625,900.00
Rp.
Rp.
Rp.
Rp.
7,500.00
6,180.00
57,000.00
112,500.00
Rp.
Rp.
189,000.00
Rp.
118,300.00
Rp.
78,540.00
183,180.00 Rp.
385,840.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
569,020.00
56,902.00
625,922.00
Rp.
Rp.
Rp.
Rp.
7,500.00
6,180.00
57,000.00
112,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
157,500.00
281.25
1,200,000.00
140,000.00
Rp.
Rp.
686,200.00
Rp.
189,000.00
Rp.
47.81
Rp.
204,000.00
Rp.
47,600.00
183,180.00 Rp.
440,647.81 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
623,827.81
62,382.78
686,210.59
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
157,500.00
1,300.00
281.25
140,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
572,400.00
Rp.
189,000.00
Rp.
79,300.00
Rp.
41.34
Rp.
68,880.00
183,180.00 Rp.
337,221.34 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
520,401.34
52,040.13
572,441.48
7,500.00
6,180.00
57,000.00
112,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
157,500.00
1,300.00
281.25
140,000.00
PEKERJAAN
Rp.
Rp.
Rp.
Rp.
7,500.00
6,180.00
57,000.00
112,500.00
Rp.
Rp.
Rp.
Rp.
Rp.
183,180.00 Rp.
189,000.00
53,300.00
36.84
73,220.00
315,556.84
Rp.
548,600.00
Rp.
498,736.84
Page 141
H. SATUAN
UPAH
BAHAN
PEKERJAAN
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
157,500.00
65,000.00
Rp.
352,600.00
Rp.
Rp.
189,000.00
Rp.
28,080.00
103,467.00 Rp.
217,080.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
320,547.00
32,054.70
352,601.70
Rp.
Rp.
Rp.
Rp.
15,000.00
8,755.00
80,750.00
225,000.00
Rp.
Rp.
Rp.
Rp.
3,900.00
4,017.00
37,050.00
58,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
9,000.00
1,300.00
140,000.00
150,000.00
15,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
157,500.00
1,300.00
140,000.00
150,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
829,454.55
133,000.00
Rp.
Rp.
Rp.
829,454.55
133,000.00
Rp.
Rp.
2,042,200.00
Rp.
1,134,000.00
Rp.
252,200.00
Rp.
43,680.00
Rp.
70,200.00
Rp.
27,000.00
329,505.00 Rp.
1,527,080.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
1,856,585.00
185,658.50
2,042,243.50
Dibulatkan
Rp.
720,500.00
Rp.
70,875.00
Rp.
252,200.00
Rp.
43,680.00
Rp.
70,200.00
218,090.00 Rp.
436,955.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
655,045.00
65,504.50
720,549.50
8,000.00
3,090.00
28,500.00
178,500.00
Dibulatkan
Rp.
Rp.
290,309.09
Rp.
27,597.50
- Rp.
317,906.59 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
349,600.00
Dibulatkan
Rp.
Rp.
414,727.27
Rp.
7,647.50
- Rp.
422,374.77 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
464,600.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
75,000.00
100,000.00
95,000.00
103,000.00
49,873.68
548,610.53
Rp.
Rp.
Rp.
Rp.
Rp.
317,906.59
31,790.66
349,697.25
422,374.77
42,237.48
464,612.25
Rp.
138,600.00
70,312.50
3,125.00
47,500.00
5,150.00
126,087.50 Rp.
- Rp.
Overhead 10 % .. Rp.
126,087.50
12,608.75
Page 142
H. SATUAN
UPAH
BAHAN
PEKERJAAN
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
75,000.00
100,000.00
95,000.00
103,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
154,800.00
84,375.00
3,750.00
47,500.00
5,150.00
140,775.00 Rp.
- Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
140,775.00
14,077.50
154,852.50
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
75,000.00
100,000.00
95,000.00
103,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
157,500.00
829,454.55
Rp.
Rp.
Rp.
829,454.55
562,181.82
Rp.
Rp.
Rp.
Rp.
317,818.18
126,000.00
722,545.45
Rp.
Rp.
Rp.
Rp.
317,818.18
140,727.27
722,545.45
317,818.18
170,090.91
722,545.45
Rp.
422,363.64
126,000.00
722,545.45
112,500.00
5,000.00
47,500.00
5,150.00
170,150.00 Rp.
- Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
170,150.00
17,015.00
187,165.00
Dibulatkan
Rp.
Rp.
189,000.00
Rp.
373,254.55
- Rp.
562,254.55 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
618,400.00
Dibulatkan
Rp.
Rp.
497,672.73
Rp.
224,872.73
- Rp.
722,545.45 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
794,800.00
Rp.
562,254.55
56,225.45
618,480.00
722,545.45
72,254.55
794,800.00
Rp.
1,112,100.00
Rp.
567,196.03
126,000.00 Rp.
885,014.21 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
1,011,014.21
101,101.42
1,112,115.63
126,000.00
Rp.
2,101,800.00
Rp.
1,134,396.36
140,727.27 Rp.
1,770,032.73 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
1,910,760.00
191,076.00
2,101,836.00
140,727.27
Dibulatkan
Rp.
953,454.55
Rp.
Rp.
Rp.
Rp.
187,100.00
Dibulatkan
Rp.
635,636.36
Rp.
Rp.
Rp.
Rp.
Rp.
Dibulatkan
Rp.
317,818.18
Rp.
138,696.25
Rp.
3,107,600.00
Rp.
1,701,594.55
170,090.91 Rp.
2,655,049.09 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
2,825,140.00
282,514.00
3,107,654.00
170,090.91
Dibulatkan
Rp.
422,363.64
Rp.
126,000.00
Rp.
Rp.
126,000.00 Rp.
816,765.38
1,239,129.02
Rp.
1,501,600.00
Rp.
1,365,129.02
Page 143
H. SATUAN
UPAH
BAHAN
PEKERJAAN
Overhead 10 % .. Rp.
Jumlah ..Rp.
Rp.
Rp.
Rp.
422,363.64
140,727.27
722,545.45
Dibulatkan
Rp.
844,727.27
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
422,363.64
170,090.91 Rp.
722,545.45
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
100.00
111.11
Rp.
2,880,800.00
Rp.
1,633,530.76
140,727.27 Rp.
2,478,258.04 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
2,618,985.31
261,898.53
2,880,883.84
140,727.27
Dibulatkan
Rp.
Rp.
1,267,090.91
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
100.00
111.11
Rp.
2,450,296.15
170,090.91 Rp.
3,717,387.05 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
3,887,477.96
388,747.80
4,276,225.76
Dibulatkan
Rp.
748,000.00
Rp.
Rp.
Rp.
Rp.
8,300.00
2,884.00
26,125.00
123,750.00
Rp.
Rp.
321,100.00
Rp.
86,900.00
Rp.
111,000.00
161,059.00 Rp.
519,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
680,059.00
68,005.90
748,064.90
Rp.
786,600.00
Rp.
Rp.
Rp.
Rp.
8,300.00
2,884.00
26,125.00
123,750.00
Rp.
Rp.
358,800.00
Rp.
82,800.00
Rp.
112,444.44
161,059.00 Rp.
554,044.44 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
715,103.44
71,510.34
786,613.79
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
100.00
111.11
Rp.
816,900.00
Rp.
Rp.
Rp.
Rp.
8,300.00
2,884.00
26,125.00
123,750.00
Rp.
Rp.
388,700.00
Rp.
79,900.00
Rp.
113,000.00
161,059.00 Rp.
581,600.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
742,659.00
74,265.90
816,924.90
Dibulatkan
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
4,276,200.00
170,090.91
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
136,512.90
1,501,641.92
Rp.
Rp.
Rp.
Rp.
6,000.00
2,060.00
19,000.00
90,000.00
Rp.
681,400.00
Page 144
H. SATUAN
Rp.
Rp.
Rp.
UPAH
1,300.00
100.00
111.11
BAHAN
Rp.
Rp.
299,000.00
Rp.
89,300.00
Rp.
114,111.11
117,060.00 Rp.
502,411.11 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Rp.
852,700.00
Rp.
Rp.
Rp.
Rp.
8,300.00
2,884.00
26,125.00
123,750.00
Rp.
Rp.
423,800.00
Rp.
76,000.00
Rp.
114,333.33
161,059.00 Rp.
614,133.33 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
775,192.33
77,519.23
852,711.57
Rp.
886,900.00
Rp.
Rp.
Rp.
Rp.
8,300.00
2,884.00
26,125.00
123,750.00
Rp.
Rp.
457,600.00
Rp.
73,100.00
Rp.
114,555.56
161,059.00 Rp.
645,255.56 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
806,314.56
80,631.46
886,946.01
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
100.00
111.11
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
100.00
111.11
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
100.00
111.11
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
100.00
111.11
912,400.00
Rp.
Rp.
Rp.
Rp.
8,300.00
2,884.00
26,125.00
123,750.00
Rp.
Rp.
482,300.00
Rp.
69,800.00
Rp.
116,333.33
161,059.00 Rp.
668,433.33 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
829,492.33
82,949.23
912,441.57
Rp.
929,300.00
Rp.
Rp.
Rp.
Rp.
8,300.00
2,884.00
26,125.00
123,750.00
Rp.
Rp.
499,200.00
Rp.
69,200.00
Rp.
115,444.44
161,059.00 Rp.
683,844.44 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
844,903.44
84,490.34
929,393.79
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
619,471.11
61,947.11
681,418.22
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Rp.
Rp.
Rp.
Rp.
8,300.00
2,884.00
26,125.00
123,750.00
Rp.
527,800.00
Rp.
958,300.00
Page 145
H. SATUAN
Rp.
Rp.
UPAH
100.00
111.11
BAHAN
Rp.
Rp.
68,400.00
Rp.
114,000.00
161,059.00 Rp.
710,200.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Rp.
967,400.00
Rp.
Rp.
Rp.
Rp.
8,300.00
2,884.00
26,125.00
123,750.00
Rp.
Rp.
536,900.00
Rp.
68,100.00
Rp.
113,444.44
161,059.00 Rp.
718,444.44 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
879,503.44
87,950.34
967,453.79
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
100.00
111.11
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
100.00
111.11
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
100.00
111.11
1,049,700.00
Rp.
Rp.
Rp.
Rp.
10,500.00
3,605.00
33,250.00
157,500.00
Rp.
Rp.
570,700.00
Rp.
67,000.00
Rp.
111,777.78
204,855.00 Rp.
749,477.78 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
954,332.78
95,433.28
1,049,766.06
Rp.
1,049,700.00
Rp.
Rp.
Rp.
Rp.
10,500.00
3,605.00
33,250.00
157,500.00
Rp.
Rp.
570,700.00
Rp.
67,000.00
Rp.
111,777.78
204,855.00 Rp.
749,477.78 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
954,332.78
95,433.28
1,049,766.06
Rp.
Rp.
Rp.
Rp.
10,500.00
3,605.00
33,250.00
157,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
140,000.00
150,000.00
10,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
150,000.00
871,259.00
87,125.90
958,384.90
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Rp.
Rp.
Rp.
Rp.
Rp.
1,016,400.00
Rp.
520,000.00
Rp.
67,200.00
Rp.
120,000.00
Rp.
12,000.00
204,855.00 Rp.
719,200.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
924,055.00
92,405.50
1,016,460.50
Dibulatkan
182,000.00
300.00
309.00
2,850.00
4,500.00
Rp.
157,500.00
Rp.
Page 146
H. SATUAN
UPAH
Rp.
BAHAN
7,959.00 Rp.
157,500.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
200,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
230,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
241,600.00
Rp.
210,000.00
9,687.00 Rp.
210,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
219,687.00
21,968.70
241,655.70
700.00
412.00
3,325.00
5,250.00
Rp.
277,300.00
Rp.
241,500.00
10,612.00 Rp.
241,500.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
252,112.00
25,211.20
277,323.20
400.00
412.00
3,800.00
6,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
9,000.00
15,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
12,000.00
Rp.
9,450.00
Rp.
225.00
1,302.10 Rp.
9,675.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
10,977.10
1,097.71
12,074.81
40.00
72.10
665.00
525.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
10,000.00
15,000.00
Rp.
12,700.00
Rp.
Rp.
Rp.
Rp.
30.00
51.50
475.00
375.00
Rp.
Rp.
10,500.00
Rp.
150.00
931.50 Rp.
10,650.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
11,581.50
1,158.15
12,739.65
Rp.
12,000.00
Rp.
Rp.
Rp.
Rp.
10.00
257.50
237.50
187.50
Rp.
Rp.
10,200.00
Rp.
75.00
692.50 Rp.
10,275.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
10,967.50
1,096.75
12,064.25
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
10,000.00
15,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
165,459.00
16,545.90
182,004.90
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Rp.
Rp.
Rp.
Rp.
2,600.00
2,678.00
24,700.00
39,000.00
Rp.
146,300.00
Page 147
H. SATUAN
Rp.
Rp.
Rp.
UPAH
BAHAN
PEKERJAAN
3,000,000.00
12,000.00
5,000.00
Rp.
120,000.00
Rp.
3,600.00
Rp.
500.00
Rp.
68,978.00 Rp.
124,100.00
Untuk kayu digunakan 2 X pakai
Rp.
64,100.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
133,078.00
13,307.80
146,385.80
Rp.
154,600.00
Rp.
135,000.00
Rp.
3,600.00
Rp.
500.00
Rp.
68,978.00 Rp.
139,100.00
Untuk kayu digunakan 2 X pakai
Rp.
71,600.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
140,578.00
14,057.80
154,635.80
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
3,000,000.00
12,000.00
5,000.00
Rp.
Rp.
Rp.
Rp.
2,600.00
2,678.00
24,700.00
39,000.00
Dibulatkan
Rp.
233,900.00
Rp.
120,000.00
Rp.
4,800.00
Rp.
1,000.00
Rp.
37,500.00
Rp.
41,125.00
Rp.
40,000.00
Rp.
87,549.00 Rp.
244,425.00
Untuk kayu digunakan 2 X pakai
Rp.
125,112.50 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
212,661.50
21,266.15
233,927.65
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
3,000,000.00
12,000.00
5,000.00
2,500,000.00
117,500.00
20,000.00
Rp.
Rp.
Rp.
Rp.
3,300.00
3,399.00
31,350.00
49,500.00
Dibulatkan
Rp.
238,000.00
Rp.
120,000.00
Rp.
4,800.00
Rp.
1,000.00
Rp.
45,000.00
Rp.
41,125.00
Rp.
40,000.00
Rp.
87,549.00 Rp.
211,925.00
Untuk kayu digunakan 2 X pakai
Rp.
128,862.50 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
216,411.50
21,641.15
238,052.65
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
3,000,000.00
12,000.00
5,000.00
2,500,000.00
117,500.00
20,000.00
Rp.
Rp.
Rp.
Rp.
3,300.00
3,399.00
31,350.00
49,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
2,500,000.00
12,000.00
5,000.00
Rp.
Rp.
Rp.
Rp.
3,300.00
3,399.00
31,350.00
49,500.00
Rp.
Rp.
Rp.
100,000.00
4,800.00
1,000.00
Rp.
431,100.00
Page 148
H. SATUAN
Rp.
Rp.
Rp.
UPAH
2,500,000.00
117,500.00
20,000.00
Rp.
BAHAN
Rp.
37,500.00
Rp.
41,125.00
Rp.
120,000.00
87,549.00 Rp.
304,425.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
3,000,000.00
12,000.00
5,000.00
2,500,000.00
117,500.00
20,000.00
500.00
Rp.
Rp.
Rp.
Rp.
237,500.00
Rp.
215,911.50
Overhead 10 % .. Rp.
Jumlah ..Rp.
21,591.15
237,502.65
3,300.00
3,399.00
31,350.00
49,500.00
90,000.00
4,800.00
1,000.00
50,000.00
41,125.00
60,000.00
2,000.00
248,925.00
128,362.50
Dibulatkan
100,000.00
103,000.00
95,000.00
75,000.00
2,500,000.00
12,000.00
5,000.00
2,500,000.00
117,500.00
20,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
315,300.00
Rp.
75,000.00
Rp.
4,800.00
Rp.
750.00
Rp.
37,500.00
Rp.
41,125.00
Rp.
40,000.00
87,549.00 Rp.
199,175.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
286,724.00
28,672.40
315,396.40
3,300.00
3,399.00
31,350.00
49,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
2,500,000.00
12,000.00
20,000.00
Rp.
110,500.00
Rp.
Rp.
Rp.
Rp.
800.00
515.00
4,750.00
11,250.00
Rp.
Rp.
66,000.00
Rp.
7,200.00
Rp.
10,000.00
17,315.00 Rp.
83,200.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
100,515.00
10,051.50
110,566.50
Rp.
Rp.
Rp.
Rp.
3,000.00
2,060.00
19,000.00
45,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
800.00
1,300.00
140,000.00
391,974.00
39,197.40
431,171.40
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
87,549.00 Rp.
Untuk kayu digunakan 2 X pakai
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Rp.
Rp.
Rp.
112,000.00
56,550.00
11,200.00
Rp.
273,600.00
Page 149
H. SATUAN
UPAH
Rp.
BAHAN
69,060.00 Rp.
179,750.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
800.00
1,300.00
140,000.00
100,000.00
103,000.00
95,000.00
75,000.00
800.00
1,300.00
140,000.00
260,200.00
Rp.
Rp.
Rp.
Rp.
3,000.00
2,060.00
19,000.00
45,000.00
Rp.
Rp.
112,000.00
Rp.
42,835.00
Rp.
12,740.00
69,060.00 Rp.
167,575.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
236,635.00
23,663.50
260,298.50
Rp.
251,400.00
Rp.
Rp.
Rp.
Rp.
3,000.00
2,060.00
19,000.00
45,000.00
Rp.
Rp.
112,000.00
Rp.
34,515.00
Rp.
13,020.00
69,060.00 Rp.
159,535.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
228,595.00
22,859.50
251,454.50
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
800.00
1,300.00
140,000.00
Rp.
246,600.00
Rp.
Rp.
Rp.
Rp.
3,000.00
2,060.00
19,000.00
45,000.00
Rp.
Rp.
112,000.00
Rp.
28,860.00
Rp.
14,280.00
69,060.00 Rp.
155,140.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
224,200.00
22,420.00
246,620.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
800.00
1,300.00
140,000.00
Rp.
244,400.00
Rp.
Rp.
Rp.
Rp.
3,000.00
2,060.00
19,000.00
45,000.00
Rp.
Rp.
112,000.00
Rp.
24,050.00
Rp.
17,080.00
69,060.00 Rp.
153,130.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
222,190.00
22,219.00
244,409.00
Rp.
Rp.
Rp.
Rp.
3,000.00
2,060.00
19,000.00
45,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
800.00
1,300.00
140,000.00
281.25
248,810.00
24,881.00
273,691.00
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Rp.
Rp.
Rp.
Rp.
112,000.00
13,104.00
12,950.00
7.73
Rp.
227,800.00
Page 150
H. SATUAN
UPAH
Rp.
BAHAN
69,060.00 Rp.
138,061.73 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
800.00
1,300.00
140,000.00
100,000.00
103,000.00
95,000.00
75,000.00
800.00
1,300.00
140,000.00
132,500.00
Rp.
Rp.
Rp.
Rp.
1,500.00
1,030.00
9,500.00
22,500.00
Rp.
Rp.
56,000.00
Rp.
24,635.00
Rp.
5,320.00
34,530.00 Rp.
85,955.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
120,485.00
12,048.50
132,533.50
Rp.
126,200.00
Rp.
Rp.
Rp.
Rp.
1,500.00
1,030.00
9,500.00
22,500.00
Rp.
Rp.
56,000.00
Rp.
18,681.00
Rp.
5,600.00
34,530.00 Rp.
80,281.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
114,811.00
11,481.10
126,292.10
Rp.
122,600.00
Rp.
Rp.
Rp.
Rp.
1,500.00
1,030.00
9,500.00
22,500.00
Rp.
Rp.
56,000.00
Rp.
14,950.00
Rp.
6,020.00
34,530.00 Rp.
76,970.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
111,500.00
11,150.00
122,650.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
800.00
1,300.00
140,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
800.00
1,300.00
140,000.00
Rp.
120,300.00
Rp.
Rp.
Rp.
Rp.
1,500.00
1,030.00
9,500.00
22,500.00
Rp.
Rp.
56,000.00
Rp.
12,584.00
Rp.
6,300.00
34,530.00 Rp.
74,884.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
109,414.00
10,941.40
120,355.40
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
800.00
1,300.00
140,000.00
207,121.73
20,712.17
227,833.91
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Rp.
Rp.
Rp.
Rp.
1,500.00
1,030.00
9,500.00
22,500.00
Rp.
Rp.
Rp.
Rp.
34,530.00 Rp.
56,000.00
10,816.00
6,860.00
73,676.00
Rp.
119,000.00
Rp.
108,206.00
Page 151
H. SATUAN
UPAH
BAHAN
PEKERJAAN
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
800.00
1,300.00
140,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
116,500.00
Rp.
56,000.00
Rp.
8,450.00
Rp.
7,000.00
34,530.00 Rp.
71,450.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
105,980.00
10,598.00
116,578.00
1,500.00
1,030.00
9,500.00
22,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
800.00
1,300.00
140,000.00
125,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
115,700.00
Rp.
56,000.00
Rp.
5,850.00
Rp.
7,000.00
Rp.
1,875.00
34,530.00 Rp.
70,725.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
105,255.00
10,525.50
115,780.50
1,500.00
1,030.00
9,500.00
22,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
800.00
1,200,000.00
140,000.00
125,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
128,500.00
Rp.
56,000.00
Rp.
21,600.00
Rp.
2,520.00
Rp.
2,250.00
34,530.00 Rp.
82,370.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
116,900.00
11,690.00
128,590.00
1,500.00
1,030.00
9,500.00
22,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
800.00
1,300.00
140,000.00
125,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
105,800.00
Rp.
56,000.00
Rp.
18.20
Rp.
3,920.00
Rp.
1,750.00
34,530.00 Rp.
61,688.20 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
96,218.20
9,621.82
105,840.02
1,500.00
1,030.00
9,500.00
22,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
2,000.00
1,300.00
Rp.
Rp.
Rp.
Rp.
10,820.60
119,026.60
1,500.00
1,545.00
14,250.00
22,500.00
Rp.
Rp.
25,000.00
17,550.00
Rp.
205,400.00
Page 152
H. SATUAN
Rp.
Rp.
UPAH
140,000.00
9,000.00
BAHAN
Rp.
Rp.
101,920.00
Rp.
2,520.00
39,795.00 Rp.
146,990.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Rp.
Rp.
Rp.
Rp.
1,500.00
1,545.00
14,250.00
22,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
2,000.00
1,300.00
140,000.00
9,000.00
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,700.00
1,300.00
140,000.00
9,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
227,900.00
Rp.
25,000.00
Rp.
31,850.00
Rp.
108,080.00
Rp.
2,520.00
39,795.00 Rp.
167,450.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
207,245.00
20,724.50
227,969.50
Rp.
188,900.00
Rp.
21,250.00
Rp.
29,562.00
Rp.
77,000.00
Rp.
2,520.00
41,436.00 Rp.
130,332.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
171,768.00
17,176.80
188,944.80
1,800.00
1,236.00
11,400.00
27,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,700.00
1,300.00
140,000.00
9,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
187,300.00
Rp.
21,250.00
Rp.
23,660.00
Rp.
81,480.00
Rp.
2,520.00
41,436.00 Rp.
128,910.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
170,346.00
17,034.60
187,380.60
1,800.00
1,236.00
11,400.00
27,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,500.00
1,300.00
140,000.00
9,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
139,100.00
Rp.
18,750.00
Rp.
19,708.00
Rp.
50,960.00
Rp.
2,520.00
34,530.00 Rp.
91,938.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
126,468.00
12,646.80
139,114.80
1,500.00
1,030.00
9,500.00
22,500.00
Dibulatkan
Rp.
Rp.
100,000.00
103,000.00
Rp.
Rp.
186,785.00
18,678.50
205,463.50
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
1,500.00
1,030.00
Rp.
137,200.00
Page 153
H. SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
95,000.00
75,000.00
1,500.00
1,300.00
140,000.00
9,000.00
UPAH
Rp.
Rp.
Rp.
BAHAN
9,500.00
22,500.00
Rp.
18,750.00
Rp.
15,769.00
Rp.
53,200.00
Rp.
2,520.00
34,530.00 Rp.
90,239.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
50,000.00
1,300.00
140,000.00
100,000.00
103,000.00
95,000.00
75,000.00
50,000.00
1,300.00
140,000.00
2,041,600.00
Rp.
Rp.
Rp.
Rp.
1,500.00
1,030.00
9,500.00
22,500.00
Rp.
Rp.
1,800,000.00
Rp.
16,640.00
Rp.
4,900.00
34,530.00 Rp.
1,821,540.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
1,856,070.00
185,607.00
2,041,677.00
Rp.
1,709,100.00
Rp.
Rp.
Rp.
Rp.
1,500.00
1,030.00
9,500.00
22,500.00
Rp.
Rp.
1,500,000.00
Rp.
14,300.00
Rp.
4,900.00
34,530.00 Rp.
1,519,200.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
1,553,730.00
155,373.00
1,709,103.00
Rp.
211,100.00
Rp.
Rp.
Rp.
Rp.
1,500.00
1,545.00
14,250.00
22,500.00
Rp.
Rp.
129,500.00
Rp.
18,200.00
Rp.
4,480.00
39,795.00 Rp.
152,180.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
191,975.00
19,197.50
211,172.50
Rp.
Rp.
57,000.00
6,180.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,850.00
1,300.00
140,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
95,000.00
103,000.00
65,000.00
2,500,000.00
14,000.00
Rp.
Rp.
194,600.00
Rp.
26,202.63
Rp.
87,500.00
Rp.
70.00
63,180.00 Rp.
113,772.63 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
176,952.63
17,695.26
194,647.90
Dibulatkan
Rp.
Rp.
Rp.
Rp.
95,000.00
103,000.00
65,000.00
2,500,000.00
124,769.00
12,476.90
137,245.90
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Rp.
Rp.
171,000.00
18,540.00
Rp.
Rp.
52,405.27
87,500.00
Rp.
362,500.00
Page 154
H. SATUAN
Rp.
UPAH
14,000.00
Rp.
BAHAN
Rp.
140.00
189,540.00 Rp.
140,045.27 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
95,000.00
103,000.00
26,388.89
2,500,000.00
14,000.00
95,000.00
103,000.00
26,388.89
2,500,000.00
14,000.00
Rp.
200,600.00
57,000.00
6,180.00
Rp.
Rp.
31,666.67
Rp.
87,500.00
Rp.
70.00
63,180.00 Rp.
119,236.67 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
182,416.67
18,241.67
200,658.33
Rp.
374,500.00
Rp.
Rp.
171,000.00
18,540.00
Rp.
Rp.
63,333.33
Rp.
87,500.00
Rp.
140.00
189,540.00 Rp.
150,973.33 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
340,513.33
34,051.33
374,564.67
Rp.
Rp.
Rp.
Rp.
4,000.00
20,600.00
190,000.00
60,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
4,400,000.00
14,500.00
15,000.00
51,562.50
Rp.
se Kayu Klas II
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
485,200.00
Rp.
110,000.00
Rp.
435.00
Rp.
4,500.00
Rp.
51,562.50
274,600.00 Rp.
166,497.50 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
441,097.50
44,109.75
485,207.25
Dibulatkan
100,000.00
103,000.00
95,000.00
75,000.00
3,000,000.00
14,500.00
15,000.00
51,562.50
51,299.43
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
541,000.00
Rp.
75,000.00
Rp.
435.00
Rp.
12,000.00
Rp.
51,562.50
Rp.
25,649.71
327,250.00 Rp.
164,647.21 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
491,897.21
49,189.72
541,086.93
4,000.00
25,750.00
237,500.00
60,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
2,500,000.00
13,000.00
329,585.27
32,958.53
362,543.79
Rp.
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
144,500.00
Rp.
70,000.00
Rp.
1,950.00
59,435.00 Rp.
71,950.00 Rp.
Overhead 10 % .. Rp.
131,385.00
13,138.50
800.00
4,635.00
42,750.00
11,250.00
Page 155
H. SATUAN
UPAH
BAHAN
PEKERJAAN
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
2,500,000.00
13,000.00
76,000.00
Rp.
224,300.00
Rp.
Rp.
Rp.
Rp.
8,000.00
4,635.00
42,750.00
11,250.00
Rp.
Rp.
70,000.00
Rp.
1,950.00
Rp.
65,360.00
66,635.00 Rp.
137,310.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
203,945.00
20,394.50
224,339.50
Rp.
232,400.00
Rp.
Rp.
Rp.
Rp.
1,000.00
6,180.00
57,000.00
15,000.00
Rp.
Rp.
70,000.00
Rp.
1,950.00
Rp.
60,200.00
79,180.00 Rp.
132,150.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
211,330.00
21,133.00
232,463.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
2,500,000.00
13,000.00
70,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
4,400,000.00
12,000.00
16,000.00
100,000.00
103,000.00
95,000.00
75,000.00
70,000.00
14,500.00
Rp.
299,100.00
Rp.
Rp.
Rp.
Rp.
3,000.00
18,540.00
171,000.00
45,000.00
Rp.
Rp.
30,800.00
Rp.
1,200.00
Rp.
2,400.00
237,540.00 Rp.
34,400.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
271,940.00
27,194.00
299,134.00
Dibulatkan
Rp.
42,400.00
Rp.
Rp.
Rp.
Rp.
130.00
772.50
7,125.00
1,875.00
Rp.
Rp.
28,000.00
Rp.
725.00
9,902.50 Rp.
28,725.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
38,627.50
3,862.75
42,490.25
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
8,000.00
1,600,000.00
13,000.00
144,523.50
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
52,500.00
Rp.
12,000.00
Rp.
22,400.00
Rp.
65.00
13,265.00 Rp.
34,465.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
47,730.00
4,773.00
52,503.00
500.00
515.00
4,750.00
7,500.00
Page 156
H. SATUAN
UPAH
BAHAN
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
140,000.00
Rp.
59,600.00
Rp.
Rp.
Rp.
Rp.
1,000.00
1,545.00
14,250.00
15,000.00
Rp.
Rp.
20,155.20
Rp.
2,240.00
31,795.00 Rp.
22,395.20 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
54,190.20
5,419.02
59,609.22
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
140,000.00
Rp.
52,600.00
Rp.
Rp.
Rp.
Rp.
1,000.00
1,545.00
14,250.00
15,000.00
Rp.
Rp.
13,291.20
Rp.
2,800.00
31,795.00 Rp.
16,091.20 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
47,886.20
4,788.62
52,674.82
Rp.
49,600.00
Rp.
Rp.
Rp.
Rp.
1,000.00
1,545.00
14,250.00
15,000.00
Rp.
Rp.
10,108.80
Rp.
3,220.00
31,795.00 Rp.
13,328.80 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
45,123.80
4,512.38
49,636.18
Rp.
47,500.00
Rp.
Rp.
Rp.
Rp.
1,000.00
1,545.00
14,250.00
15,000.00
Rp.
Rp.
8,112.00
Rp.
3,360.00
31,795.00 Rp.
11,472.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
43,267.00
4,326.70
47,593.70
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
140,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
140,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
140,000.00
Rp.
46,300.00
Rp.
Rp.
Rp.
Rp.
1,000.00
1,545.00
14,250.00
15,000.00
Rp.
Rp.
6,739.20
Rp.
3,640.00
31,795.00 Rp.
10,379.20 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
42,174.20
4,217.42
46,391.62
Rp.
Rp.
Rp.
Rp.
1,000.00
1,545.00
14,250.00
15,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
PEKERJAAN
Rp.
5,740.80
Rp.
45,400.00
Page 157
H. SATUAN
Rp.
UPAH
140,000.00
Rp.
BAHAN
Rp.
3,780.00
31,795.00 Rp.
9,520.80 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
140,000.00
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
140,000.00
44,900.00
Rp.
Rp.
Rp.
Rp.
1,000.00
1,545.00
14,250.00
15,000.00
Rp.
Rp.
5,116.80
Rp.
3,920.00
31,795.00 Rp.
9,036.80 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
40,831.80
4,083.18
44,914.98
Rp.
44,300.00
Rp.
Rp.
Rp.
Rp.
1,000.00
1,545.00
14,250.00
15,000.00
Rp.
Rp.
4,492.80
Rp.
4,060.00
31,795.00 Rp.
8,552.80 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
40,347.80
4,034.78
44,382.58
Rp.
43,900.00
Rp.
Rp.
Rp.
Rp.
1,100.00
1,236.00
11,400.00
16,500.00
Rp.
Rp.
7,488.00
Rp.
375.00
Rp.
1,820.00
30,236.00 Rp.
9,683.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
39,919.00
3,991.90
43,910.90
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
125,000.00
140,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
125,000.00
140,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
41,300.00
Rp.
3,900.00
Rp.
625.00
Rp.
2,800.00
30,236.00 Rp.
7,325.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
37,561.00
3,756.10
41,317.10
1,100.00
1,236.00
11,400.00
16,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
125,000.00
140,000.00
41,315.80
4,131.58
45,447.38
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
35,800.00
11.70
1,125.00
1,260.00
2,396.70 Rp.
10 % .. Rp.
32,632.70
3,263.27
1,100.00
1,236.00
11,400.00
16,500.00
Rp.
Rp.
Rp.
30,236.00 Rp.
Overhead
Page 158
H. SATUAN
UPAH
BAHAN
PEKERJAAN
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
125,000.00
140,000.00
Rp.
36,500.00
Rp.
Rp.
Rp.
Rp.
1,100.00
1,236.00
11,400.00
16,500.00
Rp.
Rp.
9.10
Rp.
875.00
Rp.
2,100.00
30,236.00 Rp.
2,984.10 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
33,220.10
3,322.01
36,542.11
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
140,000.00
Rp.
69,600.00
Rp.
Rp.
Rp.
Rp.
1,300.00
2,060.00
19,000.00
19,500.00
Rp.
Rp.
17,721.60
Rp.
3,780.00
41,860.00 Rp.
21,501.60 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
63,361.60
6,336.16
69,697.76
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
140,000.00
Rp.
65,600.00
Rp.
Rp.
Rp.
Rp.
1,300.00
2,060.00
19,000.00
19,500.00
Rp.
Rp.
13,478.40
Rp.
4,340.00
41,860.00 Rp.
17,818.40 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
59,678.40
5,967.84
65,646.24
Rp.
62,800.00
Rp.
Rp.
Rp.
Rp.
1,300.00
2,060.00
19,000.00
19,500.00
Rp.
Rp.
10,816.00
Rp.
4,480.00
41,860.00 Rp.
15,296.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
57,156.00
5,715.60
62,871.60
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
140,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
140,000.00
Rp.
61,300.00
Rp.
Rp.
Rp.
Rp.
1,300.00
2,060.00
19,000.00
19,500.00
Rp.
Rp.
8,985.60
Rp.
4,900.00
41,860.00 Rp.
13,885.60 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
55,745.60
5,574.56
61,320.16
Rp.
Rp.
Rp.
1,300.00
2,060.00
19,000.00
Dibulatkan
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
35,895.97
Rp.
60,000.00
Page 159
H. SATUAN
Rp.
Rp.
Rp.
75,000.00
1,300.00
140,000.00
UPAH
BAHAN
Rp.
19,500.00
Rp.
Rp.
7,654.40
Rp.
5,040.00
41,860.00 Rp.
12,694.40 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Rp.
66,500.00
Rp.
Rp.
Rp.
Rp.
1,400.00
2,266.00
20,900.00
21,450.00
Rp.
Rp.
10,800.00
Rp.
1,125.00
Rp.
2,520.00
46,016.00 Rp.
14,445.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
60,461.00
6,046.10
66,507.10
Rp.
32,700.00
Rp.
Rp.
Rp.
Rp.
800.00
721.00
6,650.00
11,250.00
Rp.
Rp.
6,739.20
Rp.
3,640.00
19,421.00 Rp.
10,379.20 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
29,800.20
2,980.02
32,780.22
Rp.
51,700.00
Rp.
Rp.
Rp.
Rp.
300.00
3,914.00
36,100.00
4,275.00
Rp.
Rp.
650.00
Rp.
1,820.00
44,589.00 Rp.
2,470.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
47,059.00
4,705.90
51,764.90
Rp.
104,000.00
Rp.
Rp.
Rp.
Rp.
2,500.00
206.00
1,900.00
15,000.00
Rp.
Rp.
22,500.00
Rp.
52,500.00
19,606.00 Rp.
75,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
94,606.00
9,460.60
104,066.60
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,200,000.00
125,000.00
140,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
140,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
140,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
2,250.00
3,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
2,250.00
3,500.00
PEKERJAAN
Rp.
Rp.
Rp.
Rp.
Rp.
54,554.40
5,455.44
60,009.84
Rp.
145,500.00
Rp.
22,500.00
Rp.
52,500.00
57,310.00 Rp.
75,000.00 Rp.
Overhead 10 % .. Rp.
132,310.00
13,231.00
2,500.00
2,060.00
19,000.00
33,750.00
Page 160
H. SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
140,000.00
UPAH
BAHAN
Jumlah ..Rp.
145,541.00
Dibulatkan
Rp.
40,700.00
Rp.
Rp.
Rp.
Rp.
1,300.00
1,030.00
9,500.00
18,750.00
Rp.
Rp.
5,616.00
Rp.
840.00
30,580.00 Rp.
6,456.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
37,036.00
3,703.60
40,739.60
Rp.
28,100.00
Rp.
Rp.
Rp.
Rp.
800.00
721.00
6,650.00
11,250.00
Rp.
Rp.
4,040.40
Rp.
2,100.00
19,421.00 Rp.
6,140.40 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
25,561.40
2,556.14
28,117.54
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
140,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
13,000.00
Rp.
2,080.00
9,762.00 Rp.
2,080.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
11,842.00
1,184.20
13,026.20
400.00
412.00
3,325.00
5,625.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
140,000.00
Rp.
53,500.00
Rp.
Rp.
Rp.
Rp.
1,500.00
1,442.00
13,300.00
22,500.00
Rp.
Rp.
8,242.00
Rp.
1,680.00
38,742.00 Rp.
9,922.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
48,664.00
4,866.40
53,530.40
Rp.
Rp.
Rp.
Rp.
800.00
1,030.00
9,500.00
11,250.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,300.00
Rp.
Rp.
29,400.00
Rp.
4,225.00
22,580.00 Rp.
4,225.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
26,805.00
2,680.50
29,485.50
Dibulatkan
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
PEKERJAAN
Rp.
Rp.
Rp.
Rp.
30,000.00
206,000.00
1,900,000.00
450,000.00
Rp.
8,205,000.00
Page 161
H. SATUAN
Rp.
Rp.
Rp.
UPAH
4,400,000.00
14,500.00
15,000.00
BAHAN
Rp.
Rp.
4,840,000.00
Rp.
18,125.00
Rp.
15,000.00
2,586,000.00 Rp.
4,873,125.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Rp.
5,972,000.00
Rp.
Rp.
Rp.
Rp.
30,000.00
206,000.00
1,710,000.00
450,000.00
Rp.
Rp.
3,000,000.00
Rp.
18,125.00
Rp.
15,000.00
2,396,000.00 Rp.
3,033,125.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
5,429,125.00
542,912.50
5,972,037.50
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
2,500,000.00
14,500.00
15,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
3,000,000.00
13,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
2,500,000.00
13,000.00
Rp.
285,100.00
Rp.
120,000.00
Rp.
650.00
138,615.00 Rp.
120,650.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
259,265.00
25,926.50
285,191.50
Rp.
263,100.00
Rp.
Rp.
100,000.00
Rp.
650.00
138,615.00 Rp.
100,650.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
239,265.00
23,926.50
263,191.50
Rp.
526,000.00
Rp.
Rp.
Rp.
Rp.
5,000.00
25,750.00
237,500.00
75,000.00
Rp.
Rp.
120,000.00
Rp.
15,000.00
343,250.00 Rp.
135,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
478,250.00
47,825.00
526,075.00
Rp.
Rp.
Rp.
Rp.
1,800.00
10,815.00
99,750.00
26,250.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
3,000,000.00
15,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
3,000,000.00
15,000.00
7,459,125.00
745,912.50
8,205,037.50
1,800.00
10,815.00
99,750.00
26,250.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
386,200.00
Rp.
72,000.00
Rp.
4,500.00
274,600.00 Rp.
76,500.00 Rp.
Overhead 10 % .. Rp.
351,100.00
35,110.00
4,000.00
20,600.00
190,000.00
60,000.00
Page 162
H. SATUAN
UPAH
BAHAN
PEKERJAAN
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
3,000,000.00
15,000.00
Rp.
654,900.00
Rp.
Rp.
Rp.
Rp.
5,000.00
30,900.00
285,000.00
75,000.00
Rp.
Rp.
192,000.00
Rp.
7,500.00
395,900.00 Rp.
199,500.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
595,400.00
59,540.00
654,940.00
Rp.
Rp.
Rp.
Rp.
3,000.00
20,600.00
190,000.00
45,000.00
Dibulatkan
Rp.
Rp.
399,500.00
Rp.
58,800.00
Rp.
435.00
Rp.
7,500.00
Rp.
37,882.65
258,600.00 Rp.
104,617.65 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
363,217.65
36,321.77
399,539.42
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
3,000,000.00
14,500.00
15,000.00
37,882.65
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
436,900.00
Rp.
76,800.00
Rp.
435.00
Rp.
7,500.00
Rp.
37,882.65
274,600.00 Rp.
122,617.65 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
397,217.65
39,721.77
436,939.42
4,000.00
20,600.00
190,000.00
60,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
3,000,000.00
14,500.00
Rp.
344,000.00
Rp.
Rp.
Rp.
Rp.
2,500.00
20,600.00
190,000.00
37,500.00
Rp.
Rp.
60,000.00
Rp.
2,175.00
250,600.00 Rp.
62,175.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
312,775.00
31,277.50
344,052.50
Dibulatkan
100,000.00
103,000.00
95,000.00
75,000.00
8,000.00
11,400.00
26,500.00
386,210.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
758,700.00
Rp.
120,000.00
Rp.
373,920.00
Rp.
1,325.00
194,515.00 Rp.
495,245.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
689,760.00
68,976.00
758,736.00
5,200.00
10,815.00
99,750.00
78,750.00
Page 163
H. SATUAN
UPAH
BAHAN
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
10,000.00
5,000.00
2,545.45
Rp.
265,600.00
Rp.
Rp.
47,600.00
Rp.
22,610.00
Rp.
50,909.09
120,395.00 Rp.
121,119.09 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
241,514.09
24,151.41
265,665.50
Rp.
Rp.
Rp.
Rp.
600.00
12,360.00
114,000.00
90,000.00
Rp.
Rp.
Rp.
Rp.
3,200.00
6,695.00
61,750.00
48,750.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
800,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
450,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,118,600.00
Rp.
800,000.00
216,960.00 Rp.
800,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
1,016,960.00
101,696.00
1,118,656.00
Dibulatkan
Rp.
584,600.00
Rp.
450,000.00
81,532.00 Rp.
450,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
531,532.00
53,153.20
584,685.20
2,200.00
4,532.00
41,800.00
33,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
85,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
177,300.00
Rp.
85,000.00
76,240.00 Rp.
85,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
161,240.00
16,124.00
177,364.00
400.00
8,240.00
7,600.00
60,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
200,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
423,800.00
Rp.
200,000.00
185,300.00 Rp.
200,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
385,300.00
38,530.00
423,830.00
5,000.00
10,300.00
95,000.00
75,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
55,000.00
25,000.00
10,000.00
PEKERJAAN
Rp.
Rp.
Rp.
Rp.
210.00
442.90
4,085.00
3,225.00
Rp.
Rp.
Rp.
Rp.
7,962.90 Rp.
55,000.00
25,000.00
10,000.00
90,000.00
Rp.
107,700.00
Rp.
97,962.90
Page 164
H. SATUAN
UPAH
BAHAN
PEKERJAAN
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
55,000.00
25,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
685,000.00
Rp.
242,000.00
Rp.
365,000.00
15,745.50 Rp.
607,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
622,745.50
62,274.55
685,020.05
420.00
875.50
8,075.00
6,375.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
55,000.00
5,000.00
10,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
311,100.00
Rp.
242,000.00
Rp.
22,500.00
Rp.
2,700.00
15,674.00 Rp.
267,200.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
282,874.00
28,287.40
311,161.40
400.00
824.00
8,075.00
6,375.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
85,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
163,100.00
Rp.
85,000.00
63,280.00 Rp.
85,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
148,280.00
14,828.00
163,108.00
175.00
3,605.00
33,250.00
26,250.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
85,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
163,100.00
Rp.
85,000.00
63,280.00 Rp.
85,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
148,280.00
14,828.00
163,108.00
175.00
3,605.00
33,250.00
26,250.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
17,500.00
2,545.45
100,000.00
103,000.00
95,000.00
75,000.00
9,796.29
107,759.19
Rp.
535,000.00
Rp.
Rp.
Rp.
Rp.
8,300.00
17,201.00
158,650.00
125,250.00
Rp.
Rp.
108,097.50
Rp.
68,930.91
309,401.00 Rp.
177,028.41 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
486,429.41
48,642.94
535,072.35
Dibulatkan
47,100.00
Rp.
Rp.
Rp.
Rp.
50.00
1,030.00
9,500.00
7,500.00
Rp.
Page 165
H. SATUAN
Rp.
Rp.
Rp.
UPAH
22,500.00
2,545.45
8,000.00
BAHAN
Rp.
Rp.
24,750.00
Rp.
50.91
Rp.
14.40
18,080.00 Rp.
24,815.31 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Rp.
266,300.00
Rp.
Rp.
Rp.
Rp.
100.00
2,060.00
19,000.00
15,000.00
Rp.
Rp.
82,500.00
Rp.
1,000.00
Rp.
122,500.00
36,160.00 Rp.
206,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
242,160.00
24,216.00
266,376.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
75,000.00
100.00
17,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
150,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
55,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
239,700.00
Rp.
150,000.00
67,980.00 Rp.
150,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
217,980.00
21,798.00
239,778.00
300.00
6,180.00
57,000.00
4,500.00
Rp.
114,500.00
Rp.
55,000.00
49,105.00 Rp.
55,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
104,105.00
10,410.50
114,515.50
500.00
1,030.00
47,500.00
75.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
50,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
108,500.00
Rp.
50,000.00
48,640.00 Rp.
50,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
98,640.00
9,864.00
108,504.00
250.00
515.00
47,500.00
375.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
80,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
42,895.31
4,289.53
47,184.84
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Rp.
141,500.00
Rp.
80,000.00
48,640.00 Rp.
80,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
128,640.00
12,864.00
141,504.00
250.00
515.00
47,500.00
375.00
Dibulatkan
Rp.
45,000.00
Page 166
H. SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
24,000.00
UPAH
Rp.
Rp.
Rp.
Rp.
Rp.
BAHAN
75.00
1,545.00
14,250.00
1,125.00
Rp.
24,000.00
16,995.00 Rp.
24,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
10,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
15,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
23,400.00
Rp.
10,000.00
11,330.00 Rp.
10,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
21,330.00
2,133.00
23,463.00
50.00
1,030.00
9,500.00
750.00
Rp.
42,400.00
Rp.
15,000.00
23,560.00 Rp.
15,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
38,560.00
3,856.00
42,416.00
1,000.00
2,060.00
19,000.00
1,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
60,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
84,600.00
Rp.
60,000.00
16,995.00 Rp.
60,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
76,995.00
7,699.50
84,694.50
75.00
1,545.00
14,250.00
1,125.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
10,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
29,600.00
Rp.
10,000.00
16,995.00 Rp.
10,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
26,995.00
2,699.50
29,694.50
75.00
1,545.00
14,250.00
1,125.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
10,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
73,300.00
Rp.
10,000.00
56,650.00 Rp.
10,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
66,650.00
6,665.00
73,315.00
250.00
5,150.00
47,500.00
3,750.00
Dibulatkan
Rp.
Rp.
100,000.00
103,000.00
Rp.
Rp.
40,995.00
4,099.50
45,094.50
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
100.00
2,060.00
Rp.
41,400.00
Page 167
H. SATUAN
Rp.
Rp.
Rp.
95,000.00
75,000.00
15,000.00
UPAH
Rp.
Rp.
Rp.
BAHAN
19,000.00
1,500.00
Rp.
15,000.00
22,660.00 Rp.
15,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
10,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
5,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
73,300.00
Rp.
10,000.00
56,650.00 Rp.
10,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
66,650.00
6,665.00
73,315.00
Rp.
17,900.00
Rp.
5,000.00
11,330.00 Rp.
5,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
16,330.00
1,633.00
17,963.00
50.00
1,030.00
9,500.00
750.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
100,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
184,700.00
Rp.
100,000.00
67,980.00 Rp.
100,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
167,980.00
16,798.00
184,778.00
300.00
6,180.00
57,000.00
4,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
12,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
44,300.00
Rp.
12,000.00
28,325.00 Rp.
12,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
40,325.00
4,032.50
44,357.50
125.00
2,575.00
23,750.00
1,875.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
50,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
79,100.00
Rp.
55,000.00
16,995.00 Rp.
55,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
71,995.00
7,199.50
79,194.50
75.00
1,545.00
14,250.00
1,125.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
Rp.
Rp.
Rp.
Rp.
37,660.00
3,766.00
41,426.00
250.00
5,150.00
47,500.00
3,750.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
75.00
1,545.00
14,250.00
1,125.00
Rp.
115,400.00
Page 168
H. SATUAN
Rp.
UPAH
80,000.00
Rp.
BAHAN
Rp.
88,000.00
16,995.00 Rp.
88,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
100,000.00
10,000.00
100,000.00
103,000.00
95,000.00
75,000.00
125,000.00
152,700.00
Rp.
Rp.
Rp.
Rp.
125.00
2,575.00
23,750.00
1,875.00
Rp.
Rp.
110,000.00
Rp.
500.00
28,325.00 Rp.
110,500.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
138,825.00
13,882.50
152,707.50
Rp.
Rp.
Rp.
Rp.
75.00
1,545.00
14,250.00
1,125.00
Rp.
Rp.
169,900.00
Rp.
137,500.00
16,995.00 Rp.
137,500.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
154,495.00
15,449.50
169,944.50
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
70,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
103,300.00
Rp.
77,000.00
16,995.00 Rp.
77,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
93,995.00
9,399.50
103,394.50
75.00
1,545.00
14,250.00
1,125.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
85,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
123,400.00
Rp.
93,500.00
18,687.00 Rp.
93,500.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
112,187.00
11,218.70
123,405.70
75.00
1,699.50
15,675.00
1,237.50
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
60,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
93,100.00
Rp.
66,000.00
18,687.00 Rp.
66,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
84,687.00
8,468.70
93,155.70
75.00
1,699.50
15,675.00
1,237.50
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
55,000.00
104,995.00
10,499.50
115,494.50
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Rp.
Rp.
Rp.
Rp.
75.00
1,699.50
15,675.00
1,237.50
Rp.
60,500.00
Rp.
87,100.00
Page 169
H. SATUAN
UPAH
Rp.
BAHAN
18,687.00 Rp.
60,500.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
9,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
2,500,000.00
15,000.00
14,500.00
Rp.
17,600.00
Rp.
10,350.00
5,718.00 Rp.
10,350.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
16,068.00
1,606.80
17,674.80
Rp.
5,103,700.00
Rp.
Rp.
Rp.
Rp.
20,000.00
123,600.00
1,140,000.00
300,000.00
Rp.
Rp.
2,750,000.00
Rp.
225,000.00
Rp.
81,200.00
1,583,600.00 Rp.
3,056,200.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
4,639,800.00
463,980.00
5,103,780.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
4,400,000.00
15,000.00
14,500.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
7,460,400.00
Rp.
4,840,000.00
Rp.
225,000.00
Rp.
81,200.00
1,636,000.00 Rp.
5,146,200.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
6,782,200.00
678,220.00
7,460,420.00
30,000.00
206,000.00
950,000.00
450,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
2,500,000.00
15,000.00
14,500.00
100,000.00
103,000.00
95,000.00
75,000.00
2,500,000.00
2,500,000.00
12,000.00
79,187.00
7,918.70
87,105.70
30.00
618.00
570.00
4,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Rp.
4,365,500.00
Rp.
Rp.
Rp.
Rp.
12,000.00
74,160.00
684,000.00
180,000.00
Rp.
Rp.
2,750,000.00
Rp.
225,000.00
Rp.
43,500.00
950,160.00 Rp.
3,018,500.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
3,968,660.00
396,866.00
4,365,526.00
Dibulatkan
Rp.
161,100.00
Rp.
146,530.00
Rp.
Rp.
Rp.
Rp.
Rp.
500.00
1,030.00
9,500.00
7,500.00
Rp.
Rp.
Rp.
18,530.00 Rp.
35,000.00
90,000.00
3,000.00
128,000.00
Page 170
H. SATUAN
UPAH
BAHAN
PEKERJAAN
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
2,500,000.00
2,500,000.00
12,000.00
Rp.
218,900.00
Rp.
Rp.
35,000.00
Rp.
142,500.00
Rp.
3,000.00
18,530.00 Rp.
180,500.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
199,030.00
19,903.00
218,933.00
Rp.
480,800.00
Rp.
Rp.
Rp.
Rp.
600.00
1,236.00
11,400.00
9,000.00
Rp.
Rp.
412,500.00
Rp.
2,400.00
22,236.00 Rp.
414,900.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
437,136.00
43,713.60
480,849.60
Rp.
Rp.
Rp.
Rp.
500.00
1,030.00
9,500.00
7,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
2,500,000.00
12,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
75,000.00
100,000.00
95,000.00
103,000.00
2,500,000.00
14,500.00
Rp.
31,600.00
Rp.
Rp.
Rp.
Rp.
11,250.00
750.00
9,500.00
1,030.00
Rp.
Rp.
4,750.00
Rp.
1,450.00
22,530.00 Rp.
6,200.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
28,730.00
2,873.00
31,603.00
Rp.
Rp.
Rp.
Rp.
800.00
824.00
7,125.00
11,250.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
50,750.00
Rp.
Rp.
1,417,600.00
Rp.
1,268,750.00
19,999.00 Rp.
1,268,750.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
1,288,749.00
128,874.90
1,417,623.90
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
50,750.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,417,600.00
Rp.
1,268,750.00
19,999.00 Rp.
1,268,750.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
1,288,749.00
128,874.90
1,417,623.90
800.00
824.00
7,125.00
11,250.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
14,653.00
161,183.00
Rp.
Rp.
Rp.
Rp.
800.00
824.00
7,125.00
11,250.00
Rp.
691,800.00
Page 171
H. SATUAN
Rp.
UPAH
50,750.00
Rp.
BAHAN
Rp.
609,000.00
19,999.00 Rp.
609,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
23,000.00
1,300.00
140,000.00
100,000.00
103,000.00
95,000.00
75,000.00
23,000.00
1,300.00
140,000.00
197,200.00
Rp.
Rp.
Rp.
Rp.
200.00
206.00
19,000.00
30,000.00
Rp.
Rp.
115,000.00
Rp.
10,400.00
Rp.
4,480.00
49,406.00 Rp.
129,880.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
179,286.00
17,928.60
197,214.60
Rp.
197,200.00
Rp.
Rp.
Rp.
Rp.
200.00
206.00
19,000.00
30,000.00
Rp.
Rp.
115,000.00
Rp.
10,400.00
Rp.
4,480.00
49,406.00 Rp.
129,880.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
179,286.00
17,928.60
197,214.60
Rp.
171,900.00
Rp.
Rp.
Rp.
Rp.
200.00
206.00
19,000.00
30,000.00
Rp.
Rp.
92,000.00
Rp.
10,400.00
Rp.
4,480.00
49,406.00 Rp.
106,880.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
156,286.00
15,628.60
171,914.60
Rp.
66,000.00
Rp.
Rp.
Rp.
Rp.
700.00
721.00
5,700.00
10,500.00
Rp.
Rp.
42,375.00
Rp.
72.50
17,621.00 Rp.
42,447.50 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
60,068.50
6,006.85
66,075.35
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
23,000.00
1,300.00
140,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
70,625.00
14,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
36,666.67
16,000.00
628,999.00
62,899.90
691,898.90
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
43,400.00
Rp.
18,333.33
Rp.
1,920.00
19,249.00 Rp.
20,253.33 Rp.
Overhead 10 % .. Rp.
39,502.33
3,950.23
800.00
824.00
7,125.00
10,500.00
Page 172
H. SATUAN
UPAH
BAHAN
PEKERJAAN
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
32,083.33
16,000.00
Rp.
44,400.00
Rp.
Rp.
Rp.
Rp.
800.00
824.00
7,125.00
10,500.00
Rp.
Rp.
19,250.00
Rp.
1,920.00
19,249.00 Rp.
21,170.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
40,419.00
4,041.90
44,460.90
Rp.
Rp.
Rp.
Rp.
700.00
721.00
6,650.00
10,500.00
Rp.
Rp.
Rp.
18,571.00 Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
24,000.00
16,000.00
Rp.
38,300.00
Rp.
34,891.00
Overhead 10 % .. Rp.
Jumlah ..Rp.
3,489.10
38,380.10
14,400.00
1,920.00
16,320.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
24,500.00
16,000.00
Rp.
42,700.00
Rp.
Rp.
Rp.
Rp.
700.00
721.00
6,650.00
10,500.00
Rp.
Rp.
18,375.00
Rp.
1,920.00
18,571.00 Rp.
20,295.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
38,866.00
3,886.60
42,752.60
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
64,000.00
16,000.00
Rp.
47,100.00
Rp.
Rp.
Rp.
Rp.
700.00
721.00
6,650.00
10,500.00
Rp.
Rp.
22,400.00
Rp.
1,920.00
18,571.00 Rp.
24,320.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
42,891.00
4,289.10
47,180.10
Rp.
41,500.00
Rp.
Rp.
Rp.
Rp.
700.00
721.00
6,650.00
10,500.00
Rp.
Rp.
17,325.00
Rp.
1,920.00
18,571.00 Rp.
19,245.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
37,816.00
3,781.60
41,597.60
Rp.
Rp.
Rp.
Rp.
700.00
721.00
6,365.00
10,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
41,250.00
16,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
43,452.57
Rp.
40,000.00
Page 173
H. SATUAN
Rp.
Rp.
UPAH
36,750.00
16,000.00
BAHAN
Rp.
Rp.
16,170.00
Rp.
1,920.00
18,286.00 Rp.
18,090.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Rp.
40,500.00
Rp.
Rp.
Rp.
Rp.
700.00
721.00
6,365.00
10,500.00
Rp.
Rp.
16,702.50
Rp.
1,920.00
18,286.00 Rp.
18,622.50 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
36,908.50
3,690.85
40,599.35
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
32,750.00
16,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
24,500.00
16,000.00
100,000.00
103,000.00
95,000.00
75,000.00
45,833.33
16,000.00
43,700.00
Rp.
Rp.
Rp.
Rp.
700.00
721.00
6,365.00
10,500.00
Rp.
Rp.
19,600.00
Rp.
1,920.00
18,286.00 Rp.
21,520.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
39,806.00
3,980.60
43,786.60
Rp.
40,800.00
Rp.
Rp.
Rp.
Rp.
700.00
721.00
6,365.00
10,500.00
Rp.
Rp.
16,958.33
Rp.
1,920.00
18,286.00 Rp.
18,878.33 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
37,164.33
3,716.43
40,880.77
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
41,250.00
16,000.00
Rp.
39,400.00
Rp.
Rp.
Rp.
Rp.
700.00
721.00
6,365.00
10,500.00
Rp.
Rp.
15,675.00
Rp.
1,920.00
18,286.00 Rp.
17,595.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
35,881.00
3,588.10
39,469.10
Rp.
40,000.00
Rp.
Rp.
Rp.
Rp.
700.00
721.00
6,365.00
10,500.00
Rp.
Rp.
16,866.67
Rp.
1,920.00
17,586.00 Rp.
18,786.67 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
36,372.67
3,637.27
40,009.93
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
36,666.67
16,000.00
36,376.00
3,637.60
40,013.60
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Dibulatkan
Rp.
39,500.00
Page 174
H. SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
32,083.33
16,000.00
UPAH
BAHAN
Rp.
Rp.
Rp.
Rp.
700.00
721.00
6,365.00
10,500.00
Rp.
Rp.
15,720.83
Rp.
1,920.00
18,286.00 Rp.
17,640.83 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Rp.
37,200.00
Rp.
Rp.
Rp.
Rp.
700.00
721.00
6,365.00
10,500.00
Rp.
Rp.
13,680.00
Rp.
1,920.00
18,286.00 Rp.
15,600.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
33,886.00
3,388.60
37,274.60
Rp.
87,200.00
Rp.
Rp.
Rp.
Rp.
400.00
1,339.00
11,875.00
6,300.00
Rp.
Rp.
58,800.00
Rp.
600.00
19,914.00 Rp.
59,400.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
79,314.00
7,931.40
87,245.40
Rp.
75,600.00
Rp.
Rp.
Rp.
Rp.
400.00
1,339.00
11,875.00
6,300.00
Rp.
Rp.
48,300.00
Rp.
600.00
19,914.00 Rp.
48,900.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
68,814.00
6,881.40
75,695.40
Rp.
74,400.00
Rp.
Rp.
Rp.
Rp.
400.00
1,339.00
11,875.00
6,300.00
Rp.
Rp.
47,150.00
Rp.
600.00
19,914.00 Rp.
47,750.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
67,664.00
6,766.40
74,430.40
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
24,000.00
16,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
24,500.00
100.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
23,000.00
100.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
23,000.00
100.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
23,000.00
100.00
PEKERJAAN
Rp.
Rp.
Rp.
Rp.
400.00
1,339.00
11,875.00
6,300.00
Rp.
Rp.
27,600.00
600.00
Rp.
35,926.83
3,592.68
39,519.52
52,900.00
Page 175
H. SATUAN
UPAH
Rp.
BAHAN
19,914.00 Rp.
28,200.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
23,000.00
100.00
100,000.00
103,000.00
95,000.00
75,000.00
23,000.00
100.00
52,900.00
Rp.
Rp.
Rp.
Rp.
400.00
1,339.00
11,875.00
6,300.00
Rp.
Rp.
27,600.00
Rp.
600.00
19,914.00 Rp.
28,200.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
48,114.00
4,811.40
52,925.40
Rp.
52,900.00
Rp.
Rp.
Rp.
Rp.
400.00
1,339.00
11,875.00
6,300.00
Rp.
Rp.
27,600.00
Rp.
600.00
19,914.00 Rp.
28,200.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
48,114.00
4,811.40
52,925.40
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
23,000.00
100.00
Rp.
54,300.00
Rp.
Rp.
Rp.
Rp.
400.00
1,339.00
14,250.00
7,500.00
Rp.
Rp.
25,300.00
Rp.
600.00
23,489.00 Rp.
25,900.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
49,389.00
4,938.90
54,327.90
Rp.
50,300.00
Rp.
Rp.
Rp.
Rp.
400.00
1,339.00
11,875.00
6,300.00
Rp.
Rp.
25,300.00
Rp.
600.00
19,914.00 Rp.
25,900.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
45,814.00
4,581.40
50,395.40
Rp.
643,600.00
Rp.
Rp.
Rp.
Rp.
1,000.00
1,030.00
9,500.00
15,000.00
Rp.
Rp.
558,250.00
Rp.
390.00
26,530.00 Rp.
558,640.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
585,170.00
58,517.00
643,687.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
23,000.00
100.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
50,750.00
13,000.00
Dibulatkan
Rp.
Rp.
100,000.00
103,000.00
48,114.00
4,811.40
52,925.40
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Rp.
Rp.
1,000.00
1,030.00
Rp.
748,200.00
Page 176
H. SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
95,000.00
75,000.00
90,000.00
85,000.00
14,500.00
5,000.00
UPAH
Rp.
Rp.
Rp.
BAHAN
9,500.00
15,000.00
Rp.
621,000.00
Rp.
29,750.00
Rp.
435.00
Rp.
2,500.00
26,530.00 Rp.
653,685.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
80,000.00
13,000.00
100,000.00
103,000.00
95,000.00
75,000.00
50,750.00
14,500.00
Rp.
121,800.00
1,000.00
1,030.00
9,500.00
15,000.00
Rp.
Rp.
81,600.00
Rp.
2,600.00
26,530.00 Rp.
84,200.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
110,730.00
11,073.00
121,803.00
Rp.
3,396,200.00
Rp.
Rp.
Rp.
Rp.
800.00
2,575.00
23,750.00
12,450.00
Rp.
Rp.
3,045,000.00
Rp.
2,900.00
39,575.00 Rp.
3,047,900.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
3,087,475.00
308,747.50
3,396,222.50
Rp.
Rp.
Rp.
Rp.
2,000.00
2,060.00
19,000.00
30,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
25,000.00
13,000.00
1,300.00
140,000.00
5,000.00
Rp.
Rp.
181,200.00
Rp.
87,500.00
Rp.
650.00
Rp.
14,040.00
Rp.
4,480.00
Rp.
5,000.00
53,060.00 Rp.
111,670.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
164,730.00
16,473.00
181,203.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
90,000.00
14,500.00
4,400,000.00
Rp.
255,600.00
Rp.
Rp.
Rp.
Rp.
600.00
2,575.00
23,750.00
9,375.00
Rp.
Rp.
180,000.00
Rp.
725.00
Rp.
15,400.00
36,300.00 Rp.
196,125.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
232,425.00
23,242.50
255,667.50
Dibulatkan
Rp.
Rp.
100,000.00
103,000.00
680,215.00
68,021.50
748,236.50
Rp.
Rp.
Rp.
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Rp.
Rp.
1,300.00
1,545.00
Rp.
101,600.00
Page 177
H. SATUAN
Rp.
Rp.
Rp.
Rp.
95,000.00
75,000.00
50,750.00
14,500.00
UPAH
BAHAN
Rp.
Rp.
14,250.00
18,750.00
Rp.
Rp.
55,825.00
Rp.
725.00
35,845.00 Rp.
56,550.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Rp.
Rp.
Rp.
Rp.
600.00
2,575.00
23,750.00
9,375.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
68,000.00
14,500.00
13,000.00
4,400,000.00
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
55,000.00
14,500.00
Rp.
Rp.
Rp.
Rp.
Rp.
90,800.00
Rp.
27,200.00
Rp.
870.00
Rp.
650.00
Rp.
17,600.00
36,300.00 Rp.
46,320.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
82,620.00
8,262.00
90,882.00
Rp.
60,100.00
Rp.
38,500.00
Rp.
290.00
15,918.00 Rp.
38,790.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
54,708.00
5,470.80
60,178.80
600.00
618.00
5,700.00
9,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
68,000.00
14,500.00
Rp.
44,000.00
Rp.
Rp.
Rp.
Rp.
600.00
824.00
6,650.00
11,250.00
Rp.
Rp.
20,400.00
Rp.
290.00
19,324.00 Rp.
20,690.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
40,014.00
4,001.40
44,015.40
Rp.
156,100.00
Rp.
Rp.
Rp.
Rp.
600.00
824.00
71,250.00
11,250.00
Rp.
Rp.
57,750.00
Rp.
320.00
83,924.00 Rp.
58,070.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
141,994.00
14,199.40
156,193.40
Rp.
Rp.
Rp.
Rp.
1,000.00
1,030.00
95,000.00
7,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
55,000.00
16,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
23,000.00
16,000.00
92,395.00
9,239.50
101,634.50
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Rp.
Rp.
27,600.00
640.00
Rp.
146,000.00
Page 178
H. SATUAN
UPAH
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
55,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
BAHAN
104,530.00 Rp.
28,240.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
132,770.00
13,277.00
146,047.00
Dibulatkan
Rp.
82,500.00
Rp.
57,750.00
17,315.00 Rp.
57,750.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
75,065.00
7,506.50
82,571.50
800.00
515.00
4,750.00
11,250.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
3,000,000.00
13,000.00
Rp.
69,600.00
Rp.
Rp.
Rp.
Rp.
500.00
2,575.00
19,000.00
7,500.00
Rp.
Rp.
32,400.00
Rp.
1,300.00
29,575.00 Rp.
33,700.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
63,275.00
6,327.50
69,602.50
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
3,000,000.00
13,000.00
Rp.
68,900.00
Rp.
Rp.
Rp.
Rp.
500.00
2,060.00
19,000.00
7,500.00
Rp.
Rp.
33,000.00
Rp.
650.00
29,060.00 Rp.
33,650.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
62,710.00
6,271.00
68,981.00
Rp.
203,700.00
Rp.
Rp.
Rp.
Rp.
1,000.00
2,575.00
38,000.00
15,000.00
Rp.
Rp.
71,400.00
Rp.
217.50
Rp.
57,000.00
56,575.00 Rp.
128,617.50 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
185,192.50
18,519.25
203,711.75
Rp.
130,900.00
Rp.
Rp.
Rp.
Rp.
700.00
3,090.00
28,500.00
11,250.00
Rp.
Rp.
71,400.00
Rp.
145.00
Rp.
4,000.00
43,540.00 Rp.
75,545.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
119,085.00
11,908.50
130,993.50
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
68,000.00
14,500.00
3,000,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
68,000.00
14,500.00
8,000.00
Dibulatkan
Rp.
100,000.00
PEKERJAAN
Rp.
125.00
Rp.
153,300.00
Page 179
H. SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
103,000.00
95,000.00
75,000.00
68,000.00
14,500.00
3,000,000.00
15,000.00
UPAH
Rp.
Rp.
Rp.
Rp.
BAHAN
2,575.00
38,000.00
3,000.00
Rp.
34,000.00
Rp.
217.50
Rp.
57,000.00
Rp.
4,500.00
43,700.00 Rp.
95,717.50 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
2,500,000.00
12,000.00
100,000.00
103,000.00
95,000.00
75,000.00
2,500,000.00
12,000.00
Rp.
94,500.00
7,500.00
2,575.00
23,750.00
11,250.00
Rp.
Rp.
38,500.00
Rp.
2,400.00
45,075.00 Rp.
40,900.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
85,975.00
8,597.50
94,572.50
Rp.
100,400.00
Rp.
Rp.
Rp.
Rp.
1,000.00
3,090.00
28,500.00
15,000.00
Rp.
Rp.
40,750.00
Rp.
3,000.00
47,590.00 Rp.
43,750.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
91,340.00
9,134.00
100,474.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
35,000.00
14,000.00
Rp.
53,300.00
Rp.
Rp.
Rp.
Rp.
200.00
721.00
6,650.00
2,250.00
Rp.
Rp.
38,500.00
Rp.
140.00
9,821.00 Rp.
38,640.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
48,461.00
4,846.10
53,307.10
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
32,500.00
14,000.00
Rp.
50,200.00
Rp.
Rp.
Rp.
Rp.
200.00
721.00
6,650.00
2,250.00
Rp.
Rp.
35,750.00
Rp.
140.00
9,821.00 Rp.
35,890.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
45,711.00
4,571.10
50,282.10
Rp.
Rp.
Rp.
Rp.
200.00
721.00
6,650.00
2,250.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
139,417.50
13,941.75
153,359.25
Rp.
Rp.
Rp.
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Rp.
53,300.00
Page 180
H. SATUAN
Rp.
Rp.
UPAH
35,000.00
14,000.00
Rp.
BAHAN
Rp.
38,500.00
Rp.
140.00
9,821.00 Rp.
38,640.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
15,000.00
14,000.00
100,000.00
103,000.00
95,000.00
75,000.00
20,000.00
14,000.00
Rp.
217,900.00
300.00
1,236.00
11,400.00
4,500.00
Rp.
Rp.
180,000.00
Rp.
700.00
17,436.00 Rp.
180,700.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
198,136.00
19,813.60
217,949.60
Rp.
135,800.00
Rp.
Rp.
Rp.
Rp.
300.00
1,030.00
950.00
4,500.00
Rp.
Rp.
116,000.00
Rp.
700.00
6,780.00 Rp.
116,700.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
123,480.00
12,348.00
135,828.00
Rp.
140,200.00
Rp.
Rp.
Rp.
Rp.
300.00
1,030.00
950.00
4,500.00
Rp.
Rp.
120,000.00
Rp.
700.00
6,780.00 Rp.
120,700.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
127,480.00
12,748.00
140,228.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
80,000.00
14,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
70,000.00
14,000.00
Rp.
47,100.00
Rp.
Rp.
26,250.00
Rp.
420.00
16,180.00 Rp.
26,670.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
42,850.00
4,285.00
47,135.00
Rp.
Rp.
Rp.
Rp.
300.00
8,240.00
76,000.00
45,000.00
Rp.
Rp.
Rp.
Rp.
400.00
1,030.00
9,500.00
5,250.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
3,000,000.00
14,000.00
48,461.00
4,846.10
53,307.10
Rp.
Rp.
Rp.
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Rp.
Rp.
192,100.00
Rp.
45,000.00
Rp.
140.00
129,540.00 Rp.
45,140.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
174,680.00
17,468.00
192,148.00
Dibulatkan
66,500.00
Rp.
Page 181
H. SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
125,000.00
16,000.00
UPAH
Rp.
Rp.
Rp.
Rp.
BAHAN
500.00
515.00
4,750.00
7,500.00
Rp.
Rp.
45,500.00
Rp.
1,760.00
13,265.00 Rp.
47,260.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Rp.
Rp.
Rp.
Rp.
800.00
5,150.00
47,500.00
11,250.00
Rp.
Rp.
Rp.
Rp.
Rp.
64,700.00 Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
55,000.00
15,000.00
15,000.00
80,000.00
100,000.00
103,000.00
95,000.00
75,000.00
3,750.00
14,000.00
100,000.00
103,000.00
95,000.00
75,000.00
475,000.00
475,000.00
463,000.00
Rp.
420,950.00
Overhead 10 % .. Rp.
Jumlah ..Rp.
42,095.00
463,045.00
Dibulatkan
Rp.
15,200.00
Rp.
Rp.
Rp.
Rp.
300.00
1,030.00
4,750.00
3,750.00
Rp.
Rp.
3,937.50
Rp.
140.00
9,830.00 Rp.
4,077.50 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
13,907.50
1,390.75
15,298.25
198,000.00
22,500.00
15,750.00
120,000.00
356,250.00
Rp.
958,700.00
Rp.
Rp.
Rp.
Rp.
16,000.00
103.00
104,500.00
247,500.00
Rp.
Rp.
475,000.00
Rp.
28,500.00
368,103.00 Rp.
503,500.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
871,603.00
87,160.30
958,763.30
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,650,000.00
1,650,000.00
100,000.00
103,000.00
95,000.00
60,525.00
6,052.50
66,577.50
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Rp.
2,328,800.00
Rp.
Rp.
Rp.
Rp.
16,000.00
103.00
104,500.00
247,500.00
Rp.
Rp.
1,650,000.00
Rp.
99,000.00
368,103.00 Rp.
1,749,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
2,117,103.00
211,710.30
2,328,813.30
Dibulatkan
640,400.00
Rp.
Rp.
Rp.
16,000.00
154,500.00
142,500.00
Rp.
Page 182
H. SATUAN
Rp.
Rp.
Rp.
Rp.
75,000.00
185,000.00
1,300.00
140,000.00
UPAH
Rp.
BAHAN
75,000.00
Rp.
Rp.
185,000.00
Rp.
7,800.00
Rp.
1,400.00
388,000.00 Rp.
194,200.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Rp.
Rp.
Rp.
Rp.
11,000.00
30,900.00
142,500.00
75,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
185,000.00
800.00
1,300.00
140,000.00
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
650,000.00
650,000.00
1,300.00
140,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
505,100.00
Rp.
185,000.00
Rp.
5,600.00
Rp.
7,800.00
Rp.
1,400.00
259,400.00 Rp.
199,800.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
459,200.00
45,920.00
505,120.00
Rp.
1,148,900.00
Rp.
650,000.00
Rp.
195,000.00
Rp.
7,800.00
Rp.
1,400.00
190,300.00 Rp.
854,200.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
1,044,500.00
104,450.00
1,148,950.00
10,000.00
10,300.00
95,000.00
75,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
675,000.00
675,000.00
1,300.00
140,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
210,000.00
1,300.00
140,000.00
Rp.
1,120,200.00
Rp.
675,000.00
Rp.
81,000.00
Rp.
7,800.00
Rp.
1,400.00
253,200.00 Rp.
765,200.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
1,018,400.00
101,840.00
1,120,240.00
Dibulatkan
10,000.00
15,450.00
137,750.00
90,000.00
Rp.
512,700.00
Rp.
Rp.
Rp.
Rp.
11,000.00
7,210.00
71,250.00
157,500.00
Rp.
Rp.
210,000.00
Rp.
7,800.00
Rp.
1,400.00
246,960.00 Rp.
219,200.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
466,160.00
46,616.00
512,776.00
Dibulatkan
Rp.
100,000.00
582,200.00
58,220.00
640,420.00
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Rp.
11,000.00
Rp.
938,700.00
Page 183
H. SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
103,000.00
95,000.00
75,000.00
335,000.00
335,000.00
UPAH
BAHAN
Rp.
Rp.
Rp.
55,620.00
256,500.00
135,000.00
Rp.
Rp.
335,000.00
Rp.
60,300.00
458,120.00 Rp.
395,300.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
574,919.15
1,300.00
140,000.00
435.60
5,000.00
100,000.00
103,000.00
95,000.00
2,500.00
250.00
1,551,700.00
Rp.
229,967.66
Rp.
156,000.00
Rp.
42,000.00
Rp.
156,816.00
Rp.
30,000.00
795,900.00 Rp.
614,783.66 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
1,410,683.66
141,068.37
1,551,752.03
Dibulatkan
Rp.
123,100.00
Rp.
Rp.
2,500.00
Rp.
50.00
109,375.00 Rp.
2,550.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
111,925.00
11,192.50
123,117.50
Rp.
1,291,600.00
Rp.
Rp.
Rp.
Rp.
90,000.00
92,700.00
427,500.00
225,000.00
Rp.
Rp.
335,000.00
Rp.
4,020.00
835,200.00 Rp.
339,020.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
1,174,220.00
117,422.00
1,291,642.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
30,000.00
30,900.00
285,000.00
450,000.00
25,000.00
77,250.00
7,125.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
iameter 15 cm
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
iameter 20 cm
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
335,000.00
33,500.00
Dibulatkan
100,000.00
103,000.00
95,000.00
75,000.00
40,000.00
1,300.00
140,000.00
65,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
82,800.00
Rp.
64,000.00
Rp.
884.00
Rp.
1,820.00
Rp.
715.00
7,909.00 Rp.
67,419.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
75,328.00
7,532.80
82,860.80
250.00
309.00
2,850.00
4,500.00
Dibulatkan
100,000.00
103,000.00
95,000.00
853,420.00
85,342.00
938,762.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Rp.
Rp.
Rp.
700.00
412.00
3,800.00
Rp.
104,400.00
Page 184
H. SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
75,000.00
50,000.00
1,300.00
140,000.00
65,000.00
UPAH
Rp.
Rp.
BAHAN
6,000.00
Rp.
80,000.00
Rp.
1,131.00
Rp.
1,960.00
Rp.
910.00
10,912.00 Rp.
84,001.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
40,000.00
574,919.15
1,300.00
140,000.00
65,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
150,000.00
574,919.15
1,300.00
140,000.00
65,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
101,800.00
Rp.
44,000.00
Rp.
15,522.82
Rp.
5,096.00
Rp.
7,840.00
Rp.
1,560.00
18,571.00 Rp.
74,018.82 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
92,589.82
9,258.98
101,848.80
700.00
721.00
6,650.00
10,500.00
Rp.
613,800.00
Rp.
165,000.00
Rp.
316,205.53
Rp.
13,390.00
Rp.
8,540.00
Rp.
4,485.00
50,407.00 Rp.
507,620.53 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
558,027.53
55,802.75
613,830.29
1,900.00
1,957.00
18,050.00
28,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
574,919.15
1,300.00
140,000.00
140,000.00
9,000.00
140,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
573,200.00
Rp.
83,363.28
Rp.
57,200.00
Rp.
9,800.00
Rp.
9,800.00
Rp.
14,400.00
Rp.
8,400.00
338,179.50 Rp.
182,963.28 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
521,142.78
52,114.28
573,257.05
1,600.00
154.50
96,425.00
240,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
574,919.15
1,300.00
140,000.00
140,000.00
Rp.
Rp.
Rp.
Rp.
94,913.00
9,491.30
104,404.30
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
7,100.00
4,841.00
44,935.00
106,500.00
Rp.
Rp.
Rp.
Rp.
143,729.79
100,100.00
18,200.00
2,800.00
Rp.
510,600.00
Page 185
H. SATUAN
Rp.
Rp.
UPAH
9,000.00
140,000.00
BAHAN
Rp.
Rp.
23,400.00
Rp.
12,600.00
163,376.00 Rp.
300,829.79 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
10,800.00
7,416.00
68,400.00
9,500.00
162,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
95,000.00
75,000.00
574,919.15
1,300.00
140,000.00
100,000.00
9,000.00
140,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
10,833.33
13,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
13,750.00
16,500.00
Rp.
Rp.
Rp.
Rp.
Rp.
780,000.00
Rp.
213,295.01
Rp.
148,200.00
Rp.
25,760.00
Rp.
3,300.00
Rp.
43,650.00
Rp.
16,800.00
258,116.00 Rp.
451,005.01 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
709,121.01
70,912.10
780,033.11
Dibulatkan
Rp.
37,100.00
Rp.
13,000.00
Rp.
4,550.00
16,227.00 Rp.
17,550.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
33,777.00
3,377.70
37,154.70
2,700.00
927.00
8,550.00
4,050.00
Rp.
42,300.00
Rp.
16,500.00
Rp.
5,775.00
16,227.00 Rp.
22,275.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
38,502.00
3,850.20
42,352.20
2,700.00
927.00
8,550.00
4,050.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
18,000.00
21,600.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
49,900.00
Rp.
21,600.00
Rp.
7,560.00
16,227.00 Rp.
29,160.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
45,387.00
4,538.70
49,925.70
2,700.00
927.00
8,550.00
4,050.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
26,000.00
Rp.
Rp.
Rp.
Rp.
464,205.79
46,420.58
510,626.37
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
540.00
1,854.00
17,100.00
8,100.00
Rp.
31,200.00
Rp.
76,600.00
Page 186
H. SATUAN
Rp.
UPAH
31,200.00
Rp.
BAHAN
Rp.
10,920.00
27,594.00 Rp.
42,120.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
46,500.00
55,800.00
100,000.00
103,000.00
95,000.00
75,000.00
65,000.00
78,000.00
113,200.00
Rp.
Rp.
Rp.
Rp.
540.00
1,854.00
17,100.00
8,100.00
Rp.
Rp.
55,800.00
Rp.
19,530.00
27,594.00 Rp.
75,330.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
102,924.00
10,292.40
113,216.40
Rp.
153,700.00
Rp.
Rp.
Rp.
Rp.
680.00
2,317.50
21,375.00
10,125.00
Rp.
Rp.
78,000.00
Rp.
27,300.00
34,497.50 Rp.
105,300.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
139,797.50
13,979.75
153,777.25
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
4,250.00
5,100.00
Rp.
17,600.00
Rp.
Rp.
Rp.
Rp.
180.00
618.00
5,700.00
2,700.00
Rp.
Rp.
5,100.00
Rp.
1,785.00
9,198.00 Rp.
6,885.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
16,083.00
1,608.30
17,691.30
Rp.
19,000.00
Rp.
Rp.
Rp.
Rp.
180.00
618.00
5,700.00
2,700.00
Rp.
Rp.
6,000.00
Rp.
2,100.00
9,198.00 Rp.
8,100.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
17,298.00
1,729.80
19,027.80
Rp.
20,800.00
Rp.
Rp.
Rp.
Rp.
180.00
618.00
5,700.00
2,700.00
Rp.
Rp.
7,200.00
Rp.
2,520.00
9,198.00 Rp.
9,720.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
18,918.00
1,891.80
20,809.80
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
5,000.00
6,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
6,000.00
7,200.00
Dibulatkan
Rp.
100,000.00
69,714.00
6,971.40
76,685.40
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Rp.
180.00
Rp.
23,400.00
Page 187
H. SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
103,000.00
95,000.00
75,000.00
7,500.00
9,000.00
UPAH
BAHAN
Rp.
Rp.
Rp.
618.00
5,700.00
2,700.00
Rp.
Rp.
9,000.00
Rp.
3,150.00
9,198.00 Rp.
12,150.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
9,500.00
11,400.00
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
12,500.00
15,000.00
32,100.00
Rp.
11,400.00
Rp.
3,990.00
13,797.00 Rp.
15,390.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
29,187.00
2,918.70
32,105.70
270.00
927.00
8,550.00
4,050.00
Rp.
32,300.00
Rp.
Rp.
Rp.
Rp.
180.00
618.00
5,700.00
2,700.00
Rp.
Rp.
15,000.00
Rp.
5,250.00
9,198.00 Rp.
20,250.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
29,448.00
2,944.80
32,392.80
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
16,375.00
19,650.00
Rp.
51,900.00
Rp.
Rp.
Rp.
Rp.
410.00
1,390.50
12,825.00
6,075.00
Rp.
Rp.
19,650.00
Rp.
6,877.50
20,700.50 Rp.
26,527.50 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
47,228.00
4,722.80
51,950.80
Rp.
63,900.00
Rp.
Rp.
Rp.
Rp.
410.00
1,390.50
12,825.00
6,075.00
Rp.
Rp.
27,750.00
Rp.
9,712.50
20,700.50 Rp.
37,462.50 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
58,163.00
5,816.30
63,979.30
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
23,125.00
27,750.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
170,000.00
35,000.00
21,348.00
2,134.80
23,482.80
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Rp.
Rp.
Rp.
Rp.
150.00
3,090.00
28,500.00
2,250.00
Rp.
Rp.
Rp.
33,990.00 Rp.
170,000.00
35,000.00
205,000.00
Rp.
262,800.00
Rp.
238,990.00
Page 188
H. SATUAN
UPAH
BAHAN
PEKERJAAN
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
210,000.00
35,000.00
1,300.00
140,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
368,100.00
Rp.
210,000.00
Rp.
35,000.00
Rp.
26,000.00
Rp.
7,000.00
56,650.00 Rp.
278,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
334,650.00
33,465.00
368,115.00
250.00
5,150.00
47,500.00
3,750.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
25,000.00
2,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
40,500.00
Rp.
25,000.00
Rp.
50.00
11,780.00 Rp.
25,050.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
36,830.00
3,683.00
40,513.00
500.00
1,030.00
9,500.00
750.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
47,500.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
65,200.00
Rp.
47,500.00
11,780.00 Rp.
47,500.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
59,280.00
5,928.00
65,208.00
500.00
1,030.00
9,500.00
750.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
95,000.00
103,000.00
75,000.00
100,000.00
702,636.36
65,000.00
120,454.55
829,454.55
10,909.09
391,909.09
47,818.18
9,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
72,000.00
16,272.73
680,000.00
120,454.55
47,818.18
829,454.55
23,899.00
262,889.00
Rp.
844,900.00
Rp.
70,263.64
Rp.
6,500.00
Rp.
100,378.79
Rp.
41,472.73
Rp.
54,545.45
Rp.
195,954.55
Rp.
143,454.55
Rp.
3,996.00
151,590.00 Rp.
616,565.70 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
768,155.70
76,815.57
844,971.27
28,500.00
3,090.00
75,000.00
45,000.00
Dibulatkan
Rp.
1,065,600.00
Rp.
58,581.82
Rp.
340,000.00
Rp.
2,509,469.70
Rp.
990,792.73
Rp.
414,727.27
Rp.
9,699,000.00
Page 189
H. SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
UPAH
10,909.09
391,909.09
125,000.00
95,000.00
23,125.00
5,000.00
15,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
72,000.00
16,272.73
680,000.00
120,454.55
47,818.18
829,454.55
10,909.09
391,909.09
125,000.00
95,000.00
23,125.00
5,000.00
15,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
72,000.00
16,272.73
680,000.00
120,454.55
47,818.18
829,454.55
10,909.09
391,909.09
125,000.00
95,000.00
23,125.00
5,000.00
15,000.00
Rp.
BAHAN
Rp.
545,454.55
Rp.
1,959,545.45
Rp.
312,500.00
Rp.
190,000.00
Rp.
115,625.00
Rp.
15,000.00
Rp.
300,000.00
- Rp.
8,817,296.52 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
100,000.00
103,000.00
95,000.00
75,000.00
9,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
6,573,400.00
Dibulatkan
Rp.
Rp.
208,800.00
Rp.
13,018.18
Rp.
95,200.00
Rp.
1,033,901.52
Rp.
107,590.91
Rp.
116,123.64
Rp.
152,727.27
Rp.
548,672.73
Rp.
250,000.00
Rp.
190,000.00
Rp.
115,625.00
Rp.
15,000.00
Rp.
150,000.00
- Rp.
2,996,659.24 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
3,296,300.00
100,000.00
Rp.
5,975,886.21
597,588.62
6,573,474.83
2,996,659.24
299,665.92
3,296,325.17
Rp.
17,600.00
Rp.
10,350.00
5,718.00 Rp.
10,350.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
16,068.00
1,606.80
17,674.80
30.00
618.00
570.00
4,500.00
Dibulatkan
Rp.
8,817,296.52
881,729.65
9,699,026.17
Dibulatkan
Rp.
Rp.
455,040.00
Rp.
26,036.36
Rp.
136,000.00
Rp.
1,947,348.48
Rp.
789,000.00
Rp.
248,836.36
Rp.
327,272.73
Rp.
1,175,727.27
Rp.
250,000.00
Rp.
190,000.00
Rp.
115,625.00
Rp.
15,000.00
Rp.
300,000.00
- Rp.
5,975,886.21 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
500.00
Rp.
72,900.00
Page 190
H. SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
103,000.00
95,000.00
75,000.00
7,600.00
20,000.00
40,000.00
UPAH
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
BAHAN
103.00
9,500.00
7,500.00
760.00
2,000.00
Rp.
46,000.00
20,363.00 Rp.
46,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
26,500.00
7,600.00
20,000.00
40,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
18,000.00
14,500.00
2,500,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
2,800.00
Rp.
1,060.00
Rp.
228.00
Rp.
80.00
Rp.
680.00
530.60 Rp.
2,048.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
2,578.60
257.86
2,836.46
20.00
20.60
190.00
300.00
Rp.
46,900.00
Rp.
19,800.00
Rp.
290.00
Rp.
4,500.00
18,080.00 Rp.
24,590.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
42,670.00
4,267.00
46,937.00
50.00
1,030.00
9,500.00
7,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
18,000.00
14,500.00
2,500,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
46,900.00
Rp.
19,800.00
Rp.
290.00
Rp.
4,500.00
18,080.00 Rp.
24,590.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
42,670.00
4,267.00
46,937.00
50.00
1,030.00
9,500.00
7,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
15,000.00
14,500.00
2,500,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
66,363.00
6,636.30
72,999.30
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Rp.
43,300.00
Rp.
16,500.00
Rp.
290.00
Rp.
4,500.00
18,080.00 Rp.
21,290.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
39,370.00
3,937.00
43,307.00
50.00
1,030.00
9,500.00
7,500.00
Dibulatkan
Rp.
105,100.00
Page 191
H. SATUAN
Rp.
Rp.
Rp.
Rp.
75,000.00
95,000.00
2,000.00
140,000.00
UPAH
BAHAN
Rp.
Rp.
15,000.00
5,700.00
Rp.
Rp.
70,000.00
Rp.
4,900.00
20,700.00 Rp.
74,900.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
22,400.00
1,300.00
140,000.00
100,000.00
103,000.00
95,000.00
75,000.00
6,000.00
1,300.00
140,000.00
220,200.00
Rp.
Rp.
Rp.
Rp.
1,300.00
1,236.00
11,400.00
18,750.00
Rp.
Rp.
148,512.00
Rp.
12,740.00
Rp.
6,300.00
32,686.00 Rp.
167,552.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
200,238.00
20,023.80
220,261.80
Rp.
136,900.00
Rp.
Rp.
Rp.
Rp.
1,300.00
1,339.00
11,875.00
19,500.00
Rp.
Rp.
71,220.00
Rp.
13,000.00
Rp.
6,300.00
34,014.00 Rp.
90,520.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
124,534.00
12,453.40
136,987.40
Rp.
99,500.00
Rp.
Rp.
Rp.
Rp.
1,400.00
1,339.00
12,350.00
20,250.00
Rp.
Rp.
39,750.00
Rp.
13,520.00
Rp.
1,890.00
35,339.00 Rp.
55,160.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
90,499.00
9,049.90
99,548.90
Rp.
Rp.
Rp.
Rp.
1,300.00
1,236.00
11,400.00
18,750.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,500.00
1,300.00
140,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
22,400.00
1,300.00
140,000.00
5,000.00
Rp.
Rp.
227,400.00
Rp.
148,512.00
Rp.
12,740.00
Rp.
6,300.00
Rp.
6,500.00
32,686.00 Rp.
174,052.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
206,738.00
20,673.80
227,411.80
Dibulatkan
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
95,600.00
9,560.00
105,160.00
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Rp.
Rp.
Rp.
1,300.00
1,339.00
11,875.00
Rp.
145,200.00
Page 192
H. SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
75,000.00
6,000.00
1,300.00
140,000.00
5,000.00
UPAH
Rp.
Rp.
BAHAN
19,500.00
Rp.
71,220.00
Rp.
13,000.00
Rp.
6,300.00
Rp.
7,500.00
34,014.00 Rp.
98,020.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
22,400.00
1,300.00
140,000.00
5,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
6,000.00
1,300.00
140,000.00
5,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
227,400.00
Rp.
148,512.00
Rp.
12,740.00
Rp.
6,300.00
Rp.
6,500.00
32,686.00 Rp.
174,052.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
206,738.00
20,673.80
227,411.80
1,300.00
1,236.00
11,400.00
18,750.00
Rp.
145,200.00
Rp.
71,220.00
Rp.
13,000.00
Rp.
6,300.00
Rp.
7,500.00
34,014.00 Rp.
98,020.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
132,034.00
13,203.40
145,237.40
1,300.00
1,339.00
11,875.00
19,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
22,400.00
1,300.00
140,000.00
5,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
227,400.00
Rp.
148,512.00
Rp.
12,740.00
Rp.
6,300.00
Rp.
6,500.00
32,686.00 Rp.
174,052.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
206,738.00
20,673.80
227,411.80
1,300.00
1,236.00
11,400.00
18,750.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
8,750.00
1,300.00
140,000.00
5,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
132,034.00
13,203.40
145,237.40
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Rp.
181,100.00
Rp.
103,862.50
Rp.
13,000.00
Rp.
6,300.00
Rp.
7,500.00
34,014.00 Rp.
130,662.50 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
164,676.50
16,467.65
181,144.15
1,300.00
1,339.00
11,875.00
19,500.00
Dibulatkan
Rp.
227,500.00
Page 193
H. SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
22,400.00
1,300.00
140,000.00
5,000.00
UPAH
Rp.
Rp.
Rp.
Rp.
Rp.
BAHAN
1,300.00
1,339.00
11,400.00
18,750.00
Rp.
148,512.00
Rp.
12,740.00
Rp.
6,300.00
Rp.
6,500.00
32,789.00 Rp.
174,052.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
6,000.00
1,300.00
140,000.00
5,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
58,333.33
1,300.00
140,000.00
5,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
145,200.00
Rp.
71,220.00
Rp.
13,000.00
Rp.
6,300.00
Rp.
7,500.00
34,014.00 Rp.
98,020.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
132,034.00
13,203.40
145,237.40
1,300.00
1,339.00
11,875.00
19,500.00
Rp.
263,700.00
Rp.
180,833.33
Rp.
12,480.00
Rp.
6,300.00
Rp.
7,500.00
32,686.00 Rp.
207,113.33 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
239,799.33
23,979.93
263,779.27
1,300.00
1,236.00
11,400.00
18,750.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
22,400.00
1,300.00
140,000.00
5,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
227,400.00
Rp.
148,512.00
Rp.
12,740.00
Rp.
6,300.00
Rp.
6,500.00
32,686.00 Rp.
174,052.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
206,738.00
20,673.80
227,411.80
1,300.00
1,236.00
11,400.00
18,750.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
6,000.00
1,300.00
140,000.00
5,000.00
206,841.00
20,684.10
227,525.10
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Rp.
Rp.
Rp.
Rp.
1,300.00
1,339.00
11,875.00
19,500.00
Rp.
Rp.
Rp.
Rp.
Rp.
34,014.00 Rp.
71,220.00
13,000.00
6,300.00
7,500.00
98,020.00
Rp.
145,200.00
Rp.
132,034.00
Page 194
H. SATUAN
UPAH
BAHAN
PEKERJAAN
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
450.00
1,300.00
140,000.00
5,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
183,700.00
Rp.
47,700.00
Rp.
10,647.00
Rp.
6,300.00
Rp.
16,000.00
86,355.00 Rp.
80,647.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
167,002.00
16,700.20
183,702.20
3,000.00
3,605.00
33,250.00
46,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
6,000.00
1,300.00
140,000.00
5,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
188,500.00
Rp.
60,000.00
Rp.
10,647.00
Rp.
6,300.00
Rp.
8,100.00
86,355.00 Rp.
85,047.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
171,402.00
17,140.20
188,542.20
3,000.00
3,605.00
33,250.00
46,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
5,272.73
1,300.00
140,000.00
5,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
193,300.00
Rp.
62,587.27
Rp.
13,000.00
Rp.
6,300.00
Rp.
7,500.00
86,355.00 Rp.
89,387.27 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
175,742.27
17,574.23
193,316.50
3,000.00
3,605.00
33,250.00
46,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
10,500.00
1,300.00
140,000.00
5,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
200,200.00
Rp.
68,906.25
Rp.
13,000.00
Rp.
6,300.00
Rp.
7,500.00
86,355.00 Rp.
95,706.25 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
182,061.25
18,206.13
200,267.38
3,000.00
3,605.00
33,250.00
46,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
2,000.00
Rp.
Rp.
Rp.
Rp.
13,203.40
145,237.40
3,000.00
3,605.00
33,250.00
46,500.00
Rp.
53,000.00
Rp.
184,000.00
Page 195
H. SATUAN
Rp.
Rp.
Rp.
UPAH
1,300.00
140,000.00
5,000.00
BAHAN
Rp.
Rp.
13,520.00
Rp.
6,300.00
Rp.
8,100.00
86,355.00 Rp.
80,920.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Rp.
Rp.
Rp.
Rp.
3,000.00
3,605.00
33,250.00
46,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
4,000.00
1,300.00
140,000.00
5,000.00
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
900.00
1,300.00
140,000.00
5,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
184,400.00
Rp.
47,480.00
Rp.
18,395.00
Rp.
5,460.00
Rp.
10,000.00
86,355.00 Rp.
81,335.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
167,690.00
16,769.00
184,459.00
Rp.
25,800.00
Rp.
4,770.00
Rp.
1,482.00
Rp.
420.00
Rp.
125.00
16,727.00 Rp.
6,797.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
23,524.00
2,352.40
25,876.40
500.00
927.00
8,550.00
6,750.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
800.00
1,300.00
140,000.00
5,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
30,000.00
Rp.
8,480.00
Rp.
1,482.00
Rp.
420.00
Rp.
250.00
16,727.00 Rp.
10,632.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
27,359.00
2,735.90
30,094.90
500.00
927.00
8,550.00
6,750.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
450.00
1,300.00
140,000.00
5,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
22,100.00
Rp.
2,385.00
Rp.
741.00
Rp.
210.00
Rp.
65.00
16,727.00 Rp.
3,401.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
20,128.00
2,012.80
22,140.80
500.00
927.00
8,550.00
6,750.00
Dibulatkan
Rp.
100,000.00
Rp.
167,275.00
16,727.50
184,002.50
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
3,800.00
Rp.
138,300.00
Page 196
H. SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
103,000.00
95,000.00
75,000.00
3,000.00
1,300.00
140,000.00
5,000.00
UPAH
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
15,000.00
15,000.00
BAHAN
4,635.00
42,750.00
56,250.00
Rp.
15,900.00
Rp.
1,482.00
Rp.
420.00
Rp.
500.00
107,435.00 Rp.
18,302.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
125,737.00
12,573.70
138,310.70
Dibulatkan
Rp.
57,800.00
Rp.
Rp.
Rp.
Rp.
900.00
1,751.00
16,150.00
12,750.00
Rp.
Rp.
15,750.00
Rp.
5,250.00
31,551.00 Rp.
21,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
52,551.00
5,255.10
57,806.10
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
67,500.00
15,000.00
Rp.
108,100.00
Rp.
Rp.
Rp.
Rp.
600.00
1,236.00
11,400.00
9,000.00
Rp.
Rp.
70,875.00
Rp.
5,250.00
22,236.00 Rp.
76,125.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
98,361.00
9,836.10
108,197.10
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
35,000.00
15,000.00
Rp.
148,100.00
Rp.
Rp.
Rp.
Rp.
3,300.00
3,605.00
33,250.00
48,750.00
Rp.
Rp.
36,750.00
Rp.
9,000.00
88,905.00 Rp.
45,750.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
134,655.00
13,465.50
148,120.50
Rp.
149,300.00
Rp.
Rp.
Rp.
Rp.
3,300.00
3,605.00
33,250.00
49,875.00
Rp.
Rp.
36,750.00
Rp.
9,000.00
90,030.00 Rp.
45,750.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
135,780.00
13,578.00
149,358.00
Rp.
Rp.
Rp.
Rp.
3,000.00
5,150.00
47,500.00
46,500.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
35,000.00
15,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
435.60
PEKERJAAN
Rp.
37,461.60
Rp.
177,800.00
Page 197
H. SATUAN
Rp.
Rp.
Rp.
UPAH
1,300.00
140,000.00
5,000.00
Rp.
BAHAN
Rp.
12,090.00
Rp.
2,520.00
Rp.
7,500.00
102,150.00 Rp.
59,571.60 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
850.00
1,300.00
140,000.00
5,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,800.00
1,300.00
140,000.00
5,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
185,600.00
Rp.
45,050.00
Rp.
12,090.00
Rp.
2,520.00
Rp.
13,750.00
95,385.00 Rp.
73,410.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
168,795.00
16,879.50
185,674.50
Rp.
184,100.00
Rp.
47,700.00
Rp.
12,090.00
Rp.
2,520.00
Rp.
9,700.00
95,385.00 Rp.
72,010.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
167,395.00
16,739.50
184,134.50
3,000.00
4,635.00
42,750.00
45,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
900.00
1,300.00
140,000.00
5,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
188,500.00
Rp.
47,700.00
Rp.
12,090.00
Rp.
2,520.00
Rp.
13,750.00
95,385.00 Rp.
76,060.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
171,445.00
17,144.50
188,589.50
3,000.00
4,635.00
42,750.00
45,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
450.00
1,300.00
140,000.00
5,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
189,400.00
Rp.
47,700.00
Rp.
12,090.00
Rp.
2,520.00
Rp.
14,500.00
95,385.00 Rp.
76,810.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
172,195.00
17,219.50
189,414.50
3,000.00
4,635.00
42,750.00
45,000.00
Dibulatkan
Rp.
100,000.00
Rp.
161,721.60
16,172.16
177,893.76
3,000.00
4,635.00
42,750.00
45,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
3,000.00
Rp.
188,500.00
Page 198
H. SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
103,000.00
95,000.00
75,000.00
900.00
1,300.00
140,000.00
5,000.00
UPAH
Rp.
Rp.
Rp.
Rp.
BAHAN
4,635.00
42,750.00
45,000.00
Rp.
47,700.00
Rp.
12,090.00
Rp.
2,520.00
Rp.
13,750.00
95,385.00 Rp.
76,060.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
2,000.00
1,300.00
140,000.00
5,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
800.00
1,300.00
140,000.00
5,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
189,900.00
Rp.
53,000.00
Rp.
12,090.00
Rp.
2,520.00
Rp.
9,700.00
95,385.00 Rp.
77,310.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
172,695.00
17,269.50
189,964.50
Rp.
207,000.00
Rp.
50,400.00
Rp.
16,172.00
Rp.
3,500.00
Rp.
13,750.00
104,400.00 Rp.
83,822.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
188,222.00
18,822.20
207,044.20
3,000.00
5,150.00
47,500.00
48,750.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
700.00
1,300.00
140,000.00
Rp.
118,000.00
Rp.
Rp.
Rp.
Rp.
3,000.00
3,605.00
33,250.00
46,500.00
Rp.
Rp.
770.00
Rp.
15,275.00
Rp.
4,900.00
86,355.00 Rp.
20,945.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
107,300.00
10,730.00
118,030.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
700.00
1,300.00
140,000.00
171,445.00
17,144.50
188,589.50
3,000.00
4,635.00
42,750.00
45,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Rp.
118,000.00
Rp.
Rp.
Rp.
Rp.
3,000.00
3,605.00
33,250.00
46,500.00
Rp.
Rp.
770.00
Rp.
15,275.00
Rp.
4,900.00
86,355.00 Rp.
20,945.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
107,300.00
10,730.00
118,030.00
Dibulatkan
Rp.
75,500.00
Page 199
H. SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
3,000.00
15,000.00
UPAH
BAHAN
Rp.
Rp.
Rp.
Rp.
800.00
1,545.00
14,250.00
11,250.00
Rp.
Rp.
35,610.00
Rp.
5,250.00
27,845.00 Rp.
40,860.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Rp.
137,600.00
Rp.
Rp.
Rp.
Rp.
4,000.00
17,510.00
16,150.00
56,250.00
Rp.
Rp.
27,500.00
Rp.
3,750.00
93,910.00 Rp.
31,250.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
125,160.00
12,516.00
137,676.00
Rp.
Rp.
Rp.
Rp.
600.00
1,236.00
11,400.00
9,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
12,500.00
15,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
15,000.00
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
3,000.00
15,000.00
106,900.00
Rp.
75,000.00
22,236.00 Rp.
75,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
97,236.00
9,723.60
106,959.60
Rp.
23,400.00
Rp.
Rp.
5,280.00
Rp.
1,200.00
14,824.00 Rp.
6,480.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
21,304.00
2,130.40
23,434.40
Rp.
34,300.00
Rp.
Rp.
Rp.
Rp.
600.00
1,236.00
11,400.00
9,000.00
Rp.
Rp.
9,000.00
Rp.
5.00
22,236.00 Rp.
9,005.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
31,241.00
3,124.10
34,365.10
Rp.
Rp.
Rp.
Rp.
750.00
1,545.00
14,250.00
11,250.00
Rp.
Rp.
Rp.
27,795.00 Rp.
Rp.
Rp.
Rp.
Rp.
400.00
824.00
7,600.00
6,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
3,000,000.00
100.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
3,000.00
15,000.00
68,705.00
6,870.50
75,575.50
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
33,150.00
5,250.00
38,400.00
Rp.
72,800.00
Rp.
66,195.00
Page 200
H. SATUAN
UPAH
BAHAN
PEKERJAAN
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
100,000.00
75,000.00
50,000.00
Rp.
Rp.
Rp.
Rp.
15,400.00
Rp.
2,500.00
11,500.00 Rp.
2,500.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
14,000.00
1,400.00
15,400.00
250.00
11,250.00
Dibulatkan
Rp.
Rp.
Rp.
100,000.00
75,000.00
10,000.00
Rp.
Rp.
Rp.
Rp.
13,200.00
Rp.
500.00
11,500.00 Rp.
500.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
12,000.00
1,200.00
13,200.00
250.00
11,250.00
Dibulatkan
Rp.
Rp.
Rp.
100,000.00
75,000.00
10,000.00
Rp.
Rp.
Rp.
Rp.
13,200.00
Rp.
500.00
11,500.00 Rp.
500.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
12,000.00
1,200.00
13,200.00
250.00
11,250.00
Dibulatkan
Rp.
Rp.
Rp.
100,000.00
75,000.00
10,000.00
Rp.
Rp.
Rp.
Rp.
13,200.00
Rp.
500.00
11,500.00 Rp.
500.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
12,000.00
1,200.00
13,200.00
250.00
11,250.00
100,000.00
103,000.00
95,000.00
75,000.00
15,000.00
15,000.00
1,000.00
100,000.00
491,800.00
447,133.33
44,713.33
491,846.67
Rp.
9,800.00
Rp.
Rp.
Rp.
Rp.
250.00
412.00
3,800.00
3,000.00
Rp.
Rp.
1,200.00
Rp.
300.00
Rp.
10.00
7,462.00 Rp.
1,510.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
8,972.00
897.20
9,869.20
Dibulatkan
Rp.
6,619.50
72,814.50
Rp.
250.00
Rp.
28,900.00
Page 201
H. SATUAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
103,000.00
95,000.00
75,000.00
15,000.00
18,000.00
45,000.00
UPAH
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,250.00
Rp.
3,060.00
Rp.
7,650.00
13,397.50 Rp.
12,960.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Rp.
37,600.00
Rp.
3,800.00
Rp.
2,250.00
Rp.
3,060.00
Rp.
11,700.00
13,397.50 Rp.
20,810.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
34,207.50
3,420.75
37,628.25
250.00
772.50
7,125.00
5,250.00
Rp.
44,800.00
Rp.
3,800.00
Rp.
2,250.00
Rp.
3,060.00
Rp.
15,750.00
15,887.00 Rp.
24,860.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
40,747.00
4,074.70
44,821.70
250.00
412.00
9,975.00
5,250.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
20,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
25,200.00
Rp.
7,200.00
15,724.00 Rp.
7,200.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
22,924.00
2,292.40
25,216.40
250.00
6,489.00
5,985.00
3,000.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
15,000.00
45,000.00
4,000.00
Rp.
38,000.00
Rp.
Rp.
Rp.
250.00
1,648.00
5,700.00
Rp.
Rp.
2,250.00
Rp.
16,740.00
Rp.
8,000.00
7,598.00 Rp.
26,990.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
34,588.00
3,458.80
38,046.80
Dibulatkan
Rp.
Rp.
Rp.
100,000.00
75,000.00
10,000.00
26,357.50
2,635.75
28,993.25
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
772.50
7,125.00
5,250.00
Dibulatkan
Rp.
BAHAN
Rp.
Rp.
600.00
7,500.00
Rp.
3,500.00
Rp.
12,700.00
Page 202
H. SATUAN
UPAH
Rp.
BAHAN
8,100.00 Rp.
3,500.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
17,500.00
15,000.00
4,000.00
15,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
18,000.00
21,600.00
36,300.00
Rp.
2,625.00
Rp.
750.00
Rp.
400.00
Rp.
150.00
29,098.00 Rp.
3,925.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
33,023.00
3,302.30
36,325.30
250.00
1,648.00
15,200.00
12,000.00
Dibulatkan
Rp.
19,000.00
Rp.
Rp.
Rp.
Rp.
250.00
648.90
5,985.00
1,500.00
Rp.
Rp.
1,500.00
Rp.
1,800.00
Rp.
5,616.00
8,383.90 Rp.
8,916.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
17,299.90
1,729.99
19,029.89
Rp.
14,100.00
Rp.
Rp.
Rp.
Rp.
250.00
432.60
3,990.00
2,100.00
Rp.
Rp.
2,160.00
Rp.
3,888.00
6,772.60 Rp.
6,048.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
12,820.60
1,282.06
14,102.66
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
20,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
9,600.00
Rp.
2,000.00
6,772.60 Rp.
2,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
8,772.60
877.26
9,649.86
250.00
432.60
3,990.00
2,100.00
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
4,000.00
2,500.00
1,800,000.00
150,000.00
11,600.00
1,160.00
12,760.00
Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
PEKERJAAN
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
42,600.00
Rp.
400.00
Rp.
625.00
Rp.
3,600.00
Rp.
22,500.00
11,605.30 Rp.
27,125.00 Rp.
Overhead 10 % .. Rp.
38,730.30
3,873.03
250.00
10.30
95.00
11,250.00
Page 203
H. SATUAN
UPAH
BAHAN
PEKERJAAN
Jumlah ..Rp.
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
1,800,000.00
150,000.00
Rp.
57,600.00
Rp.
Rp.
Rp.
Rp.
250.00
51.50
475.00
3,000.00
Rp.
Rp.
3,600.00
Rp.
45,000.00
3,776.50 Rp.
48,600.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
52,376.50
5,237.65
57,614.15
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
12,500.00
10,000.00
Rp.
41,700.00
Rp.
Rp.
Rp.
Rp.
250.00
206.00
19,000.00
1,500.00
Rp.
Rp.
15,000.00
Rp.
2,000.00
20,956.00 Rp.
17,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
37,956.00
3,795.60
41,751.60
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
22,500.00
15,000.00
Rp.
28,500.00
Rp.
Rp.
Rp.
Rp.
1,000.00
2,060.00
19,000.00
1,500.00
Rp.
Rp.
2,250.00
Rp.
150.00
23,560.00 Rp.
2,400.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
25,960.00
2,596.00
28,556.00
Rp.
54,100.00
Rp.
Rp.
Rp.
Rp.
750.00
2,317.50
21,375.00
18,750.00
Rp.
Rp.
2,250.00
Rp.
150.00
Rp.
3,600.00
43,192.50 Rp.
6,000.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
49,192.50
4,919.25
54,111.75
Dibulatkan
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
100,000.00
103,000.00
95,000.00
75,000.00
22,500.00
15,000.00
1,800,000.00
42,603.33
Dibulatkan
Rp.
15,700.00
Rp.
1,750.00
Rp.
2,000.00
Rp.
1,400.00
Rp.
1,400.00
Rp.
120.00
Rp.
3,600.00
Rp.
10,270.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
14,357.50
1,435.75
15,793.25
Page 204
H. SATUAN
UPAH
BAHAN
PEKERJAAN
100,000.00
103,000.00
95,000.00
75,000.00
18,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
21,486.00
2,148.60
23,634.60
Rp.
207,400.00
Rp.
1,980.00
Rp.
7,140.00
Rp.
3,600.00
Rp.
12,720.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
188,620.00
18,862.00
207,482.00
Rp.
156,700.00
Rp.
5,400.00
137,100.00 Rp.
5,400.00 Rp.
Overhead 10 % .. Rp.
Jumlah ..Rp.
142,500.00
14,250.00
156,750.00
Rp.
Rp.
Rp.
Rp.
Rp.
Dibulatkan
23,600.00
Dibulatkan
20,000.00
20,600.00
66,500.00
30,000.00
KONVERSI HSBGN
PERHITUNGAN BGN
HSBGN
PERHITUNGAN
PAGAR
KOMPONEN BIAYA BGN KLASIFIKASI
SEDERHANA
KOMPONEN BIAYA BGN KLASIFIKASI
TIDAK SEDERHANA
KOMPONEN BIAYA BGN KLASIFIKASI
KHUSUS
PROVINSI
SUMATERA BARAT
BULAN / TRIWULAN
TAHUN ANGGARAN
2015
GEDUNG PER-M2
GEDUNG BERTINGKAT
KLAS SEDERHANA
3,614,000
5,060,000
KLAS SEDERHANA
2,677,000
3,748,000
PAGAR PER-M1
GEDUNG
KLAS SEDERHANA
DEPAN
1,307,000
1,437,700
SAMPING
1,239,000
1,362,900
Diketahui
Kepala Dinas Pekerjaan Umum
Kota Padang Panjang
Disetujui
Kabid. Perencanaan dan Pengawasan
Dinas Pekerjaan Umum Kota Padang Panjang
DEFRIAL, ST
NIP. 19561206 198103 1 009
GEDUNG PER-M2
RUMAH NEGARA
TIPE C
TIPE B
2,575,000
TIPE A
3,090,000
3,090,000
PAGAR PER-M1
RUMAH NEGARA
TIPE C
TIPE B
TIPE A
826,200
908,820
908,820
1,015,000
1,116,500
1,116,500
Dibuat oleh
Kasi Perencanaan Bid. Keciptakaryaan
Bidang Perencanaan dan Pengawasan
Dinas Pekerjaan Umum Kota Padang Panjang
LAMA
295/1997
TIDAK BERTINGKAT
SEDERHANA
TIDAK SEDERHANA
SEDERHANA
TIDAK SEDERHANA
3,614,000
5,060,000
2,677,000
3,748,000
100%
140%
100%
140%
3,975,400
5,287,282
5,923,346
2,944,700
3,916,451
4,387,603
100%
133%
149%
100%
133%
149%
RUMAH DINAS
KETERANGAN
SEDERHANA
TIDAK SEDERHANA
2,575,000
3,090,000
100%
120%
2,832,500
3,144,075
3,512,300
100%
111%
124%
MENU UTAMA
NAMA BAHAN
SATUAN
BAHAN PASANGAN
PASIR BETON
PASIR PASANG
PASIR URUG
SEMEN PC (50 Kg)
KERIKIL BETON UK. 3 cm s/d 4 cm
KERIKIL KORAL
m3
m3
m3
zak
m3
m3
BAHAN PONDASI
BATU KALI / BATU BELAH / BATU GUNUNG
m3
BAHAN LANTAI
KERAMIK 30 X 30
m2
BAHAN DINDING
BATAKO UK. 20 X 40 X 10
BATU BATA UK. 5.5 X 11 X 23
BATU TELA UK. 20 X 30 X 10
BETON ROSTER / KERAWANG
bh
bh
bh
bh
lbr
lbr
bh
bh
m
lbr
m
lbr
BAHAN KAYU
KAYU
KAYU
KAYU
KAYU
KAYU
KAYU
KAYU
BALOK KLAS I
BALOK KLAS II
PAPAN KLAS II
PAPAN KLAS III
PAPAN KLAS IV
LAPIS 4 mm UK. 8" X 4"
LAPIS 12 mm UK. 8" X 4"
m3
m3
m3
m3
m3
lbr
lbr
BAHAN BESI
BESI BETON POLOS DIA. 10 mm
BESI BETON ULIR DIA. 13 mm
KAWAT BENDRAT / BETON
PAKU UK. 3 CM - 7 CM
PAGAR BRC JADI (T 1M)
BESI PROFIL C a PIPA BESI DIA. 2"
Kg
Kg
Kg
Kg
m
m
bh
35
36
37
38
39
40
41
42
43
44
44
45
46
47
J
48
49
50
K.
51
52
53
bh
bh
m
m
m
m
m
m
m
m
bh
bh
bh
bh
BAHAN FINISHING
CAT BESI
CAT DINDING
CAT KAYU
Kg
Kg
Kg
m2
bh
titik
TENAGA KERJA
MANDOR
KEPALA TUKANG
TUKANG BATU
LADEN TUKANG BATU
TUKANG BESI
LADEN TUKANG BESI
TUKANG KAYU
LADEN TUKANG KAYU
TUKANG CAT
LADEN TUKANG CAT
TUKANG BONGKAR
PEKERJA GALIAN & URUG
TUKANG LISTRIK
TUKANG PIPA
SATUAN
ORG
ORG
ORG
ORG
ORG
ORG
ORG
ORG
ORG
ORG
ORG
ORG
ORG
ORG
HARGA SURVAI
(Rp)
KETERANGAN
140,000
140,000
65,000
65,000
150,000
150,000
157,500
58,000
0 PILIH SALAH SATU SESUAI DENGAN
800 BAHAN YANG TERSEDIA
0
50,000
0 PILIH SALAH SATU SESUAI BAHAN
66,000 YANG TERSEDIA
PILIH SALAH SATU SESUAI DENGAN
BAHAN YANG TERSEDIA
0
55,000
0
0
4,400,000
2,500,000
2,500,000
2,500,000
1,800,000
66,000
85,000
9,000
9,000
15,000
13,000
80,000 x
30,000
335,000
1,200,000
40,000
18,000
26,000
30,000
4,250
5,000
9,500
16,375
23,125
1,650,000
185,000
650,000
675,000
45,000
20,000
45,000
80,000
125,000
150,000
HARGA SURVAI
(Rp)
100,000
103,000
95,000
75,000
95,000
75,000
95,000
75,000
95,000
75,000
75,000
75,000
95,000
95,000
NO
1
A.
1
2
3
4
5
6
B.
7
C.
8
D.
9
10
11
12
E.
13
14
F.
15
16
17
18
19
20
G.
21
22
23
24
25
26
27
H.
28
29
30
31
I.
32
33
34
35
36
37
38
:
:
KEBUTUHAN
2
KEBUTUHAN BAHAN DAN UPAH
BAHAN
BAHAN PASANGAN
PASIR BETON
PASIR PASANG
PASIR URUG
SEMEN PC (50 Kg)
KERIKIL BETON UK. 3 cm s/d 4 cm
KERIKIL KORAL
BAHAN PASANGAN
BATU KALI / BATU BELAH / BATU GUNUNG
BAHAN LANTAI
KERAMIK 30 X 30
BAHAN DINDING
BATAKO UK. 20 X 40 X 10
BATU BATA UK. 5.5 X 11 X 23
BATU TELA UK. 20 X 30 X 10
BETON ROSTER / KERAWANG
BAHAN PENUTUP LANGIT-LANGIT
ETERNIT, UK. 100 X 100
KAYU LAPIS 4 MM 120 X 240
BAHAN PENUTUP ATAP
BUBUNGAN GENTENG PLENTONG "S"
GENTENG PLENTONG "S"
SENG DATAR BJLS 0.3
SENG GELOMBANG KECIL
BUBUNGAN ASBES GELOMBANG
ASBES GELOMBANG KECIL
BAHAN KAYU
KAYU BALOK KLAS I
KAYU BALOK KLAS II
KAYU PAPAN KLAS II
KAYU PAPAN KLAS III
KAYU PAPAN KLAS IV
KAYU LAPIS 4 mm UK. 8" X 4"
KAYU LAPIS 12 mm UK. 8" X 4"
BAHAN BESI
BESI BETON POLOS DIA. 10 mm
BESI BETON ULIR DIA. 13 mm
KAWAT BENDRAT / BETON
PAKU UK. 3 CM - 7 CM
BAHAN SANITAIR / SALURAN AIR
BAK MANDI FIBRE GLASS 70 X 70 X 66
BAK RESERVOIR FIGRE GLASS KAP. 1000 ltr
BUIS BETON 1/2 DIA. 20 CM
PIPA GIP DIA. 1"
PIPA GIP DIA. 1 1/2"
PIPA GIP DIA. 2"
PIPA PVC DIA. 1/2"
MENU UTAMA
SATUAN
3
m3
m3
m3
zak
m3
m3
m3
m2
bh
bh
bh
bh
lbr
bh
bh
bh
m
lbr
m
lbr
m3
m3
m3
m3
m3
lbr
lbr
Kg
Kg
Kg
Kg
bh
bh
bh
m
m
m
m
NO
1
39
40
41
42
SATUAN
KEBUTUHAN
2
PIPA
PIPA
PIPA
PIPA
PVC
PVC
PVC
PVC
DIA.
DIA.
DIA.
DIA.
3/4"
2"
3"
4"
3
m
m
m
m
NO
1
43
44
45
46
J.
47
48
49
K.
50
51
52
52
SATUAN
KEBUTUHAN
2
KLOSET DUDUK KERAMIK
KLOSET JONGKOK KERAMIK STANDAR
URINOAR KERAMIK STANDAR
WASTAFEL GANTUNG KERAMIK
BAHAN FINISHING
CAT BESI
CAT DINDING
CAT KAYU
BAHAN LAIN - LAIN
KACA BENING 5 MM
POMPA TANGAN
INSTALASI LISTRIK
BAHAN LAIN - LAIN (5% dari total Bahan)
3
bh
bh
bh
bh
Kg
Kg
Kg
m2
bh
titik
1
2
3
4
5
6
7
8
9
10
11
12
13
14
UPAH
MANDOR
KEPALA TUKANG
TUKANG BATU
LADEN TUKANG BATU
TUKANG BESI
LADEN TUKANG BESI
TUKANG KAYU
LADEN TUKANG KAYU
TUKANG CAT
LADEN TUKANG CAT
TUKANG BONGKAR
TUKANG GALI & URUG
TUKANG LISTRIK
TUKANG PIPA
ORG
ORG
ORG
ORG
ORG
ORG
ORG
ORG
ORG
ORG
ORG
ORG
ORG
ORG
(A)
10% (A)
2% (A)
10% (A)
3% (A)
0,5% (A)
0,3% (A)
1% (A)
0.5% (A)
5% Bahan
1% (D)
NO
KEBUTUHAN
1
I.
2
SUB TOTAL BIAYA KONSTRUKSI FISIK
IV
SATUAN
3
140,000.00
140,000.00
65,000.00
65,000.00
150,000.00
150,000.00
157,500.00
58,000.00
800.00
50,000.00
66,000.00
55,000.00
4,400,000.00
2,500,000.00
2,500,000.00
2,500,000.00
1,800,000.00
66,000.00
85,000.00
9,000.00
9,000.00
15,000.00
13,000.00
335,000.00
1,200,000.00
40,000.00
18,000.00
26,000.00
30,000.00
4,250.00
0.0952
0.8450
0.1358
2.3285
0.0853
0.2476
1.0395
21.3553
115.7625
28.4738
0.9450
0.4784
0.7784
29.5191
0.0696
0.8581
0.0696
0.8581
0.1332
0.0318
0.0079
0.5196
12.2475
0.1224
0.0799
0.0118
0.0059
0.0591
0.0142
0.0709
-
JUMLAH
6
VOLUME
9
13,328.00
118,300.00
8,827.00
151,352.50
12,795.00
38,996.36
60,291.00
92,610.00
31,574.40
47,195.50
333,000.00
79,500.00
19,750.00
34,293.60
110,227.50
1,836.00
1,038.70
3,953.00
7,080.00
2,362.50
369.20
2,127.00
-
0.1278
0.2781
0.1121
2.3285
0.2028
0.0050
###
0.2150
1.0395
10.4768
99.3850
13.9691
0.2131
0.9450
0.8803
0.8803
30.0390
0.0185
0.9038
0.0185
0.9038
0.1557
0.0013
0.0495
0.0014
0.1349
11.4648
13.4580
1.2712
0.2476
0.0036
0.1132
0.0143
JUMLAH
10
17,892.00
38,934.00
7,286.50
151,352.50
30,420.00
750.00
33,862.50
60,291.00
79,508.00
10,655.00
58,099.80
49,709.00
389,250.00
3,250.00
123,750.00
2,520.00
8,903.40
103,183.20
121,122.00
19,068.00
3,218.80
4,320.00
4,528.13
60.78
HARGA
4
5,000.00
9,500.00
16,375.00
23,125.00
JUMLAH
6
2,129.81
VOLUME
9
0.0286
0.0430
0.0358
JUMLAH
10
143.00
408.50
827.88
HARGA
4
1,650,000.00
185,000.00
650,000.00
675,000.00
45,000.00
20,000.00
45,000.00
80,000.00
125,000.00
150,000.00
100,000.00
103,000.00
95,000.00
75,000.00
95,000.00
75,000.00
95,000.00
75,000.00
95,000.00
75,000.00
75,000.00
75,000.00
95,000.00
95,000.00
JUMLAH
6
9,735.00
1,091.50
25,842.00
14,260.50
6,584.00
737.50
885.00
67,715.32
1,299,787.88
28,670.00
11,093.10
77,805.00
55,282.50
34,836.50
18,487.50
177,412.50
30,352.50
47,367.00
32,257.50
720.00
60,247.50
17,242.50
2,289.50
VOLUME
9
0.0012
0.0072
0.0072
0.0012
0.5346
0.3680
0.0376
0.0018
0.0018
###
###
###
0.2976
0.2015
0.5053
0.4043
0.4763
0.3402
1.5298
0.3718
0.4118
0.2314
0.1270
1.1271
0.1080
0.0225
594,063.60
30.41%
(10% Upah Kerja)
1,299,787.88
594,063.60
59,406.36
1,953,257.84
195,325.78
234,390.94
39,065.16
195,325.78
2,382,974.57
74,223.80
58,597.74
9,766.29
5,859.77
29,298.87
19,532.58
9,766.29
64,989.39
23,829.75
JUMLAH
10
1,980.00
1,332.00
4,680.00
810.00
10,692.00
16,560.00
3,008.00
225.00
270.00
74,943.05
1,437,814.03
29,760.00
20,754.50
48,003.50
30,322.50
45,248.50
25,515.00
145,331.00
27,885.00
39,121.00
17,355.00
9,525.00
84,532.50
10,260.00
2,137.50
535,751.00
26.43%
(10% Upah Kerja)
1,437,814.03
535,751.00
53,575.10
2,027,140.13
202,714.01
243,256.82
40,542.80
202,714.01
2,473,110.96
77,031.32
60,814.20
10,135.70
6,081.42
30,407.10
20,271.40
10,135.70
71,890.70
24,731.11
HARGA
4
JUMLAH
6
2,575,316.38
JUMLAH
10
2,677,171.19
2,575,000.00
2,677,000.00
3,090,000.00
3,748,000.00
VOLUME
13
GEDUNG
BERTINGKAT
JUMLAH
14
0.1767
0.1520
0.1620
2.9988
1.3524
1.3524
0.0938
0.9702
8.0898
86.9734
10.7864
0.8820
0.0915
0.0915
14.0182
0.0006
0.0006
0.0017
0.1660
0.0012
0.1001
0.0022
0.1728
0.0025
10.0361
19.8851
2.7362
0.2576
0.0013
0.0615
0.1257
0.0014
0.3098
-
24,738.00
21,280.00
10,530.00
194,922.00
202,860.00
202,860.00
14,773.50
56,271.60
69,578.72
6,039.00
7,480.00
415,000.00
3,000.00
250,250.00
3,960.00
11,404.80
212.50
90,324.90
178,965.90
41,043.00
3,348.80
1,560.00
2,460.00
2,262.60
36.40
9,294.00
-
VOLUME
13
GEDUNG
BERTINGKAT
JUMLAH
14
0.0041
0.0082
38.95
189.63
GEDUNG
BERTINGKAT
VOLUME
JUMLAH
13
14
0.0011
1,815.00
0.0021
388.50
0.0068
4,420.00
0.0012
810.00
0.0122
549.00
0.4456
8,912.00
0.2005
9,022.50
0.0525
4,200.00
0.0013
162.50
0.0013
195.00
102,023.01
1,957,181.80
0.2697
26,970.00
0.2617
26,955.10
0.3662
34,789.00
0.2946
22,095.00
1.0618
100,871.00
0.9910
74,325.00
1.8299
173,840.50
0.3183
23,872.50
0.3319
31,530.50
0.1041
7,807.50
0.9629
72,217.50
1.3715
102,862.50
0.0918
8,721.00
0.0086
817.00
707,674.10
25.87%
(20% Upah Kerja)
1,957,181.80
707,674.10
70,767.41
2,735,623.31
273,562.33
328,274.80
54,712.47
273,562.33
3,337,460.44
103,953.69
82,068.70
13,678.12
8,206.87
41,034.35
27,356.23
13,678.12
97,859.09
33,374.60
VOLUME
13
GEDUNG
BERTINGKAT
JUMLAH
14
3,613,682.17
3,614,000.00
5,060,000.00
NO
1
A.
1
2
3
4
5
6
B.
7
C.
9
10
11
12
D.
21
22
23
24
25
26
27
E.
28
29
30
31
32
33
F.
34
35
36
:
:
KEBUTUHAN
2
KEBUTUHAN BAHAN DAN UPAH
BAHAN
BAHAN PASANGAN
PASIR BETON
PASIR PASANG
PASIR URUG
SEMEN PC (50 Kg)
KERIKIL BETON UK. 3 cm s/d 4 cm
KERIKIL KORAL
BAHAN PASANGAN
BATU KALI / BATU BELAH / BATU GUNUNG
BAHAN DINDING
BATAKO UK. 20 X 40 X 10
BATU BATA UK. 5.5 X 11 X 23
BATU TELA UK. 20 X 30 X 10
BETON ROSTER / KERAWANG
BAHAN KAYU
KAYU BALOK KLAS I
KAYU BALOK KLAS II
KAYU PAPAN KLAS II
KAYU PAPAN KLAS III
KAYU PAPAN KLAS IV
KAYU LAPIS 4 mm UK. 8" X 4"
KAYU LAPIS 12 mm UK. 8" X 4"
BAHAN BESI
BESI BETON POLOS DIA. 10 mm
BESI BETON ULIR DIA. 13 mm
KAWAT BENDRAT / BETON
PAKU UK. 3 CM - 7 CM
PAGAR BRC JADI (T 1M)
PAGAR PROFIL C a PIPA BESI DIA.. 2"
BAHAN FINISHING
CAT BESI
CAT DINDING
CAT KAYU
MENU UTAMA
SATUAN
HARGA
m3
m3
m3
zak
m3
m3
140,000
140,000
65,000
65,000
150,000
150,000
m3
157,500
bh
bh
bh
bh
0
800
0
50,000
m3
m3
m3
m3
m3
lbr
lbr
4,400,000
2,500,000
2,500,000
2,500,000
1,800,000
66,000
85,000
Kg
Kg
Kg
Kg
m
m
9,000
9,000
15,000
13,000
80,000
30,000
Kg
Kg
Kg
45,000
20,000
45,000
1
2
3
4
5
6
7
8
9
10
11
12
UPAH
MANDOR
KEPALA TUKANG
TUKANG BATU
LADEN TUKANG BATU
TUKANG BESI
LADEN TUKANG BESI
TUKANG KAYU
LADEN TUKANG KAYU
TUKANG CAT
LADEN TUKANG CAT
TUKANG BONGKAR
TUKANG GALI & URUG
ORG
ORG
ORG
ORG
ORG
ORG
ORG
ORG
ORG
ORG
ORG
ORG
IV
(A)
10% (A)
2% (A)
10% (A)
3% (A)
0,5% (A)
0,3% (A)
1% (A)
0.5% (A)
5% Bahan
1% (D)
100,000
103,000
95,000
75,000
95,000
75,000
95,000
75,000
95,000
75,000
75,000
75,000
RUMAH DINAS
PAGAR DEPAN
VOLUME
JUMLAH
5
6
0.0125
0.3938
0.0614
1.0162
0.0000
0.0391
0.0000
0.3000
0.0000
0.0000
21.3333
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0053
0.0000
0.0000
0.0000
6.2465
0.0000
0.0527
0.0499
1.0000
0.0000
0.0000
0.2906
0.2066
0.0000
1,750.00
55,132.00
3,991.00
66,053.00
5,865.00
47,250.00
17,066.67
9,600.00
56,218.64
790.50
648.70
80,000.00
13,077.00
4,132.00
-
361,574.50
GEDUNG
PAGAR SAMPING
VOLUME
JUMLAH
7
8
0.0481
0.4760
0.0714
2.4012
0.0000
0.0890
0.0000
0.3750
0.0000
0.0000
102.8571
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0107
0.0000
0.0000
0.0000
12.8260
0.0000
0.2310
0.2570
0.0000
0.0000
0.0000
0.0000
0.8250
0.0000
6,734.00
66,640.00
4,641.00
156,078.00
13,350.00
59,062.50
82,285.71
19,200.00
115,434.00
3,465.00
3,341.00
16,500.00
-
546,731.21
PAGAR DEPAN
VOLUME
JUMLAH
9
10
0.0176
0.4796
0.0915
1.2162
0.0000
0.0724
0.0000
0.3750
0.0000
0.0000
32.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0053
0.0000
0.0000
0.0000
17.4813
0.0000
0.2669
0.2669
0.0000
8.0000
0.0000
0.4861
0.0000
0.0000
2,464.00
67,144.00
5,947.50
79,053.00
10,860.00
59,062.50
25,600.00
9,600.00
157,331.70
4,003.50
3,469.70
240,000.00
21,874.50
686,410.40
0.0553
0.0664
0.2350
0.1795
0.7873
0.2712
0.0856
0.0428
0.5484
0.4731
0.0105
0.1532
5,528.90
6,840.85
22,326.95
13,465.91
74,795.61
20,339.71
8,131.37
3,209.75
52,099.13
35,484.99
788.84
11,489.16
0.0553
0.0664
0.4550
0.2895
0.1575
0.0586
0.1127
0.0563
0.5484
0.4731
0.0105
0.1532
254,501.15
5,528.90
6,840.85
43,226.95
21,715.91
14,959.12
4,394.85
10,704.61
4,225.50
52,099.13
35,484.99
788.84
11,489.16
0.0642
0.0664
0.2350
0.1795
1.1448
0.2712
0.0856
0.0428
0.5484
0.4731
0.0105
0.1532
6,422.65
6,840.85
22,326.95
13,465.91
108,758.11
20,339.71
8,131.37
3,209.75
52,099.13
35,484.99
788.84
11,489.16
211,458.80
289,357.40
546,731.21
211,458.80
10,572.94
768,762.96
76,876.30
92,251.55
15,375.26
76,876.30
937,890.81
29,212.99
23,062.89
3,843.81
2,306.29
11,531.44
7,687.63
3,843.81
27,336.56
9,378.91
1,015,350.71
686,410.40
289,357.40
14,467.87
990,235.67
99,023.57
118,828.28
19,804.71
99,023.57
1,208,087.52
37,628.96
29,707.07
4,951.18
2,970.71
14,853.54
9,902.36
4,951.18
34,320.52
12,080.88
1,306,971.41
826,200.00
1,015,000.00
1,307,000.00
908,800.00
1,117,000.00
1,438,000.00
361,574.50
254,501.15
12,725.06
628,800.71
62,880.07
75,456.09
12,576.01
62,880.07
767,136.87
23,894.43
18,864.02
3,144.00
1,886.40
9,432.01
6,288.01
3,144.00
18,078.73
7,671.37
826,213.40
27.51%
(5% Upah Kerja)
10.0000
2.0000
10.0000
3.0000
0.5000
0.3000
1.0000
0.5000
5.0000
1.0000
GEDUNG
PAGAR SAMPING
VOLUME
JUMLAH
11
12
0.0608
0.6021
0.0835
3.0376
0.0000
0.1126
0.0000
0.3750
0.0000
0.0000
114.2857
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0000
0.0107
0.0000
0.0000
0.0000
16.2249
0.0000
0.2922
0.3251
0.0000
0.0000
0.0000
0.0000
1.0436
0.0000
8,512.00
84,294.00
5,427.50
197,444.00
16,890.00
59,062.50
91,428.57
19,200.00
146,024.10
4,383.00
4,226.30
20,872.00
-
657,763.97
0.0699
0.0840
0.5756
0.3663
0.1992
0.0741
0.1425
0.0713
0.6937
0.5985
0.0133
0.1938
6,994.06
8,653.67
54,682.09
27,470.62
18,924.00
5,559.49
13,541.33
5,345.26
65,905.39
44,888.51
997.88
14,533.78
267,496.09
28.50%
(5% Upah Kerja)
657,763.97
267,496.09
13,374.80
938,634.87
93,863.49
112,636.18
18,772.70
93,863.49
1,145,134.54
35,668.13
28,159.05
4,693.17
2,815.90
14,079.52
9,386.35
4,693.17
32,888.20
11,451.35
1,239,221.73
1,239,000.00
1,363,000.00
P
R
O
S
E
N
T
A
S
E
PROSENTASE
BIAYA
PERENCANAAN
TABEL E1
DAFTAR BIAYA KOMPONEN KEGIATAN
PEMBANGUNAN BANGUNAN GEDUNG NEGARA
Klasifikasi :
B
I
A
Y
A
R
O
S
E
N
T
A
S
E
B
I
A
Y
A
P
E
N
G
E
L
O
L
A
A
N
M
A
N
A
J
E
M
E
N
MENU UTAMA
SEDERHANA
(dalam ribuan rupiah)
BIAYA
KONSTRUKSI FISIK
BIAYA
PERENCANAAN
KONSTRUKSI
BIAYA
MANAJEMEN
KONSTRUKSI
BIAYA
PENGAWASAN
KONSTRUKSI
BIAYA
PENGELOLAAN
PROYEK
TOTAL BIAYA
PEMBANGUNAN
#NAME?
#NAME?
#NAME?
20,000,000.00
#NAME?
CATATAN:
1. MASUKKAN NILAI BIAYA KONSTRUKSI PADA KOLOM BIAYA KONSTRUKSI FISIK (KOLOM 1) DALAM RIBUAN RUPIAH.
BIAYA KONSTRUKSI FISIK MERUPAKAN PERKALIAN HARGA STANDAR (KONSTRUKSI FISIK) YANG BERLAKU UNTUK KLASIFIKASI/TIPE BGN YANG BERSANGKUTAN DENGAN
TOTAL LUASNYA.
2. SECARA OTOMATIS PROGRAM AKAN MENGHITUNG NILAI KOMPONEN-KOMPONEN BIAYA LAINNYA, DALAM RIBUAN RUPIAH.
UNTUK BANGUNAN KLASIFIKASI SEDERHANA TIDAK ADA BIAYA MANAJEMEN KONSTRUKSI.
3. BIAYA KESELURUHAN YANG DIBUTUHKAN UNTUK PEMBANGUNAN BGN ADALAH PADA KOLOM (6) YAITU TOTAL BIAYA PEMBANGUNAN.
P
R
O
S
E
N
T
A
S
E
PROSENTASE
BIAYA
PERENCANAAN
TABEL E2
DAFTAR BIAYA KOMPONEN KEGIATAN
PEMBANGUNAN BANGUNAN GEDUNG NEGARA
BIAYA
KONSTRUKSI FISIK
BIAYA
PERENCANAAN
KONSTRUKSI
#NAME?
20,000,000.00
BIAYA
MANAJEMEN
KONSTRUKSI
B
I
A
Y
A
M
A
N
A
J
E
M
E
N
Klasifikasi :
BIAYA
PENGAWASAN
KONSTRUKSI
BIAYA
PENGELOLAAN
PROYEK
#NAME?
#NAME?
#NAME?
CATATAN:
1. MASUKKAN NILAI BIAYA KONSTRUKSI PADA KOLOM BIAYA KONSTRUKSI FISIK (KOLOM 1) DALAM RIBUAN RUPIAH.
BIAYA KONSTRUKSI FISIK MERUPAKAN PERKALIAN HARGA STANDAR (KONSTRUKSI FISIK) YANG BERLAKU UNTUK KLASIFIKASI/TIPE BGN YANG BERSANGKUTAN DENGAN TOTAL LUASNYA
2. SECARA OTOMATIS PROGRAM AKAN MENGHITUNG NILAI KOMPONEN-KOMPONEN BIAYA LAINNYA, DALAM RIBUAN RUPIAH.
3. UNTUK KLASIFIKASI TIDAK SEDERHANA, DIMUNGKINKAN PILIHAN MENGGUNAKAN KONSULTAN MANAJEMEN KONSTRUKSI ATAU KONSULTAN PENGAWAS,
TERGANTUNG PADA KRITERIA LUASAN, JUMLAH LANTAI, ATAU JUMLAH PENYEDIA JASA.
4. BIAYA KESELURUHAN YANG DIBUTUHKAN UNTUK PEMBANGUNAN BGN ADALAH PADA KOLOM (6) UNTUK YANG MENGGUNAKAN KONSULTAN MANAJEMEN KONSTRUKSI, ATAU KOLOM (7)
KONSULTAN PENGAWAS.
R
O
S
E
N
T
A
S
E
B
I
A
Y
A
P
E
N
G
E
L
O
L
A
A
N
MENU UTAMA
TIDAK SEDERHANA
(dalam ribuan rupiah)
TOTAL BIAYA PEMBANGUNAN
DENGAN MANAJEMEN
DENGAN PENGAWASAN
KONSTRUKSI
6
#NAME?
#NAME?
KONSULTAN PENGAWAS,
Diketahui
Kepala Dinas Pekerjaan Umum
Kota Padang Panjang
Disetujui
Kabid. Perencanaan dan Pengawasan
Dinas Pekerjaan Umum Kota Padang Panjang
H. MAISUL, ST. MM
NIP. 19590402 198103 1 009
D E F R I A L, ST
NIP. 19561206 198103 1 009
Padang Panjang,
January/2014
Dibuat oleh
Kasi Perencanaan Bid. Keciptakaryaan
Bidang Perencanaan dan Pengawasan
Dinas Pekerjaan Umum Kota Padang Panjang