ANALISA HARGA SATUAN PEKERJAAN INTERIOR

A.I.01 1 set Cabinet Bawah Backdrop uk. 177 x 45 x75

Bahan
Multiplek 18mm 3.00 lbr
HPL Solid 4.00 lbr
HPL Kayu 2.00 lbr
Paku 0.50 kg
Sekrup 0.70 kg
Lem Fox Putih 0.50 kg
Lem kuning 2.00 kg
Engsel Sendok 4.00 bh
Dempul 0.20 kg
Cat Duco 0.10 kg
Upah
Tukang kayu 3.00 oh
Kepala tukang 2.00 oh
Mandor 0.25 oh

A.I.02 1 bh Rak penyimpanan multipleks lapis hpl (Back Office)

Bahan
Multiplek 18mm 7 lbr
HPL Solid 11 lbr
Paku 0.2 kg
Sekrup 0.5 kg
Lem Fox Putih 0.4 kg
Lem kuning 2 kg
Rell Laci 6 bh
Handle Alumunium 6 bh
Dempul 0.20 kg
Cat Duco 0.10 kg
Upah
Tukang kayu 3 oh
Kepala tukang 2 oh
Mandor 0.25 oh

A.I.03 1 bh Meja kerja multiplek lapis hpl ruang back office

 Bahan
Multiplek 18mm 3 lbr
Hpl Solid 4 lbr
Paku 0.1 kg
Sekrup 0.3 kg
Lem Fox Putih 0.2 kg
Lem Kuning 1.5 kg
Rell Laci 3 bh
Handle Alumunium 3 bh
Dempul 0.20 kg
Cat Duco 0.10 kg
Upah
Tukang Kayu 2 oh
Kepala Tukang 2 oh
Mandor 0.25 oh

A.I.04 1 Bh Meja Pelayanan Utama (Recepsionis) Multipleks LapisHPL dan Keramik

Bahan
Multiplek 18mm 24 lbr
multiplek 9 mm 2 lbr
Hpl Solid 17 lbr
Hpl Kayu 6 lbr
Granit motif batik 3.14 m2
Rell laci 16 bh
Handel 16 bh
Paku 0.4 kg
Sekrup 1 kg
Lem Fox Putih 2 kg
Lem Kuning 4 kg
Sealant 5 tube
Dempul 0.40 kg
Cat Duco 0.20 kg
Upah
Tukang Kayu 6 oh
Kepala Tukang 6 oh
Mandor 0.5 oh

A.I.05 1 bh Meja Pelayanan Area Service

Bahan
Multiplek 18mm 4 lbr
Hpl Solid 6 lbr
 Paku 0.2 kg
Sekrup 0.5 kg
Lem Fox Putih 0.2 kg
Lem Kuning 1.5 kg
Dempul 0.20 kg
Cat Duco 0.10 kg
Upah
Tukang Kayu 3 oh
Kepala Tukang 2 oh
Mandor 0.25 oh

A.I.06 1 bh Meja Pelayanan Area Service 2 & 3 Multiplek Lapis HPL

Bahan
Multiplek 18mm 3 lbr
Hpl Solid 6 lbr
Paku 0.2 kg
Sekrup 0.5 kg
Lem Fox Putih 0.2 kg
Lem Kuning 1 kg
Dempul 0.20 kg
Cat Duco 0.10 kg
Upah
Tukang Kayu 3 oh
Kepala Tukang 2 oh
Mandor 0.25 oh

A.I.07 1 unit Pemasangan Meja Charger Corner

Bahan
Multiplek 18mm 6 lbr
Hpl Solid 6 lbr
Hpl Kayu 2 lbr
Paku 0.2 kg
Sekrup 0.5 kg
Instalasi Stop Kontak 2 bh
Lem Fox Putih 0.2 kg
Lem Kuning 1.5 kg
Dempul 0.20 kg
Cat Duco 0.10 kg
Upah
Tukang Kayu 3 oh
Kepala Tukang 3 oh
 Mandor 0.25 oh

A.I.08 1 set Pemasangan Rak penyimpanan bahan multipleks lapis hpl dan Hollow besi (uk. 229x196.7x38.8)
Bahan
Multiplek 18 mm 4 lbr
Hpl Solid 7 lbr
Lem Kuning 4 kg
Paku 0.1 kg
Sekrup 0.25 kg
Dempul 0.1 kg
Cat Duco 0.2 kg
Rangka Besi 1 set
UPAH
Tukang kayu 3 oh
Kepala tukang 2 oh
Mandor 0.25 oh

A.I.09 1 bh Lemari Rack penyimpanan area service 4.5.6.7

Bahan
Multiplek 18mm 7 lbr
Hpl Solid 10 lbr
Paku 0.25 kg
Sekrup 0.25 kg
Rell Laci 6 bh
Handle 6 bh
Lem Fox Putih 0.25 kg
Lem Kuning 2 kg
Dempul 0.10 kg
Cat Duco 0.10 kg
Upah
Tukang Kayu 3 oh
Kepala Tukang 2 oh
Mandor 0.25 oh

A.I.10 1 bh Rak penyimpanan Mushola

Bahan
Multiplek 18mm 2 lbr
 Hpl Kayu 3 lbr
Paku 0.1 kg
Sekrup 0.2 kg
Lem Fox Putih 0.5 kg
Lem Kuning 1 kg
Dempul 0.20 kg
Cat Duco 0.10 kg
Upah
Tukang Kayu 2 oh
Kepala Tukang 1 oh
Mandor 0.25 oh

A.I.11 1 bh Meja tidur bayi multiplek lapis HPL

Bahan
Multiplek 18mm 4 lbr
Hpl Solid 8 lbr
Paku 0.1 kg
Sekrup 0.2 kg
Lem Fox Putih 0.3 kg
Lem Kuning 0.7 kg
Dempul 0.20 kg
Cat Duco 0.10 kg
Upah
Tukang Kayu 2 oh
Kepala Tukang 1 oh
Mandor 0.25 oh

A.I.12 1 set Sofa sandar custom bolak balik ruang tunggu pelayanan bentuk S
Bahan
Multiplek 18mm 15 lbr
Hpl Kayu 15 lbr
Paku 0.5 kg
Sekrup 1 kg
Lem Fox Putih 2 kg
Lem Kuning 5 kg
Busa lapis kulit oscar 1 set
Dempul 0.40 kg
Cat Duco 0.20 kg
Upah
Tukang Kayu 8 oh
Kepala Tukang 7 oh
 Mandor 0.25 oh

A.I.13 1 bh Coffee Table Bulat Ruang Tunggu Pelayanan diameter 50cm

Bahan
Multiplek 18mm 1 lbr
Hpl Solid 1 lbr
Paku 0.1 kg
Sekrup 0.1 kg
Lem Fox Putih 0.2 kg
Lem Kuning 0.25 kg
Dempul 0.10 kg
Cat Duco 0.10 kg
Upah
Tukang Kayu 1 oh
Kepala Tukang 1 oh
Mandor 0.25 oh

A.I.14 1 bh Meja Layanan mandiri

Bahan
Multiplek 18mm 2 lbr
Hpl Solid 2 lbr
Paku 0.1 kg
Sekrup 0.2 kg
Lem Fox Putih 0.1 kg
Lem Kuning 0.4 kg
Dempul 0.20 kg
Cat Duco 0.10 kg
Upah
Tukang Kayu 1 oh
Kepala Tukang 1 oh
Mandor 0.25 oh

A.I.15 1 bh Pemasangan Box partisi UMKM multipleks lapis hpl

Bahan
Multiplek 18mm 1 lbr
Hpl Kayu 1 lbr
Sekrup 0.2 kg
Lem Fox Putih 0.1 kg
 Lem Kuning 0.5 kg
Dempul 0.20 kg
Cat Duco 0.10 kg
Upah
Tukang kayu 1 oh
Kepala Tukang 1 oh
Mandor 0.25 oh

A.I.16 1 set Cabinet bawah kitchen set multipleks lapis hpl Ruang Pantry
Bahan
Multiplek 18mm 6.00 lbr
HPL Motif Kayu 3.00 lbr
HPL Solid 7.00 lbr
Paku 0.07 kg
sekrup 0.70 kg
Lem Fox Putih 1.00 kg
Lem kuning 4.00 kg
Engsel Sendok 8.00 bh
Rel Laci 3.00 bh
Rak piring 2.00 bh
Rak Sendok 1.00 bh
Kitchen Zink 1.00 bh
Dempul 0.20 kg
Cat Duco 0.10 kg
Upah
Tukang kayu 6.00 oh
Kepala tukang 6.00 oh
Mandor 0.25 oh

A.I.17 1 set Cabinet atas kitchen set multipleks lapis hpl Ruang Pantry
Bahan
Multiplek 18mm 15 lbr
HPL Solid 16 lbr
Paku 0.1 kg
sekrup 1 kg
Lem Fox Putih 1 kg
Lem kuning 5 kg
Engsel Sendok 12 bh
Dempul 0.20 kg
Cat Duco 0.10 kg
 Upah
Tukang kayu 6.00 oh
Kepala tukang 6.00 oh
Mandor 0.25 oh

A.I.18 1 bh Cover kolom letter U

Bahan
Multiplek 18 mm 5 lbr
Multiplek 9 mm 1 lbr
Hpl Solid 1 lbr
Hpl Serat Kayu 4 lbr
Kain Batik 1 m2
Paku 0.1 kg
Sekrup 0.2 kg
Lem Fox Putih 1 kg
Lem Kuning 5 kg
Dempul 0.2 kg
Cat Duco 0.1 kg
UPAH
Tukang kayu 4 oh
Kepala tukang 2 oh
Mandor 0.25 oh

A.I.19 1 bh Cover kolom

Bahan
Multiplek 18 mm 7 lbr
Multiplek 9 mm 1 lbr
Hpl Solid 1 lbr
Hpl Serat Kayu 5 lbr
Kain Batik 3 m2
Paku 0.1 kg
Sekrup 0.2 kg
Lem Fox Putih 1 kg
Lem Kuning 6 kg
Dempul 0.2 kg
Cat Duco 0.1 kg
UPAH
Tukang kayu 5 oh
Kepala tukang 2 oh
Mandor 0.25 oh
A.I.20 1m2 Pasang Walltreatment, Bacdrop
BAHAN
Multiplek 18mm 0.35 lbr
Multiplek 9mm 0.35 lbr
HPL Motif Kayu 0.35 lbr
Paku 0.07 kg
paku sekrup 0.10 kg
Lem Fox Putih 0.10 kg
Lem kuning 0.25 kg
Dempul 0.10 kg
Cat Duco 0.10 kg
UPAH
Tukang kayu 2.00 oh
Kepala tukang 1.00 oh
Mandor 0.25 oh

A.I.21 1m2 Pasang Kisi - Kisi HPL Plafon Ruang Tunggu

BAHAN
Multiplek 18mm 0.3 lbr
HPL Motif Kayu 0.6 lbr
Paku 0.07 kg
paku sekrup 0.02 kg
Lem Fox Putih 0.1 kg
Lem kuning 0.25 kg
Dempul 0.1 kg
Cat Duco 0.1 kg

Pasang rangka dan gypsum drop ceilling uk 10 x10 cm 1 m'

UPAH
Tukang kayu 2 oh
Kepala tukang 1 oh
Mandor 0.25 oh

A.I.22 1m2 Pasang Kisi - Kisi HPL Plafon Ruang Pelayanan

BAHAN
Multiplek 18mm 0.55 lbr
HPL Motif Kayu 1.75 lbr
 Paku 0.07 kg
paku sekrup 0.02 kg
Lem Fox Putih 0.10 kg
Lem kuning 0.25 kg
Dempul 0.10 kg
Cat Duco 0.10 kg
UPAH
Tukang kayu 2.00 oh
Kepala tukang 2.00 oh
Mandor 0.25 oh

Dihitung 1 set Pasang Papan nama stainless '' MAL PELAYANAN PUBLIK KABUPATEN SRAGEN "
BAHAN
Stainless steel tinggi 47 cm 1 set
MAL PELAYANAN PUBLIK
Stainless steel tinggi 50cm 1 set
KABUPATEN SRAGEN

A.I.23 1m2 Wallpaper

BAHAN
Wallpaper 1m
Lem 0.5 Kg

UPAH
Pekerja 0.01 oh
Tukang wallpaper 0.25 oh

A.I.24 1m2 Wallstiker

BAHAN
Stiker digital print hi ress berikut laminasi 1.1 m2

UPAH
Tukang stiker 0.25 oh
A.I.25 1m2 Pemasangan Vertical Blind type Standart
BAHAN
Kain korden vertical blind 1.05 m2
rell korden 0.1 m'

UPAH
Pekerja 0.01 oh
Tukang 0.1 oh

A.I.26 1m2 Pemasangan Karpet

BAHAN
Karpet 1.1 m2
Lem 0.35 kg

UPAH
Pekerja 0.15 oh
Tukang kayu 0.15 oh

A.I.27 1m2 Pemasangan Rumput Sintetis

BAHAN
Rumput sintetis 1.1 m2
Lem 0.25 kg

UPAH
Pekerja 0.15 oh
Tukang kayu 0.15 oh

A.I.28 1m2 Pemasangan Vynil 15 x 91 x 3mm

BAHAN
Vynil 9 bh
Lem 0.35 kg

UPAH
Pekerja 0.15 oh
Tukang kayu 0.25 oh
A.I.29 1m2 Pemasangan partisi kaca tempered 12mm
BAHAN
Kaca tempered 12 mm 1.1 m2
Sealant 0.05 tube

UPAH
Pekerja 0.25 oh
Tukang kayu 0.15 oh
Kepala tukang 0.15 oh
Mandor 0.25 oh

A.I.30 1m2 Backdrop Tengah Pelayanan Kaca bening 8mm dan Stiker putih
BAHAN
Kaca 8 mm 1.1 m2
Stiker putih 1.1 m2
U stainless steel 2 m'
Sealant 1 tube

UPAH
Kepala tukang 0.15 oh
Tukang kayu 0.25 oh
Mandor 0.25 oh

A.I.31 1m' Pemasangan pipa pvc AW 2"

BAHAN
Pipa PVC 2” 1.1 m'
Perlengkapan 35 %

UPAH
Pekerja 0.054 oh
Tukang batu 0.09 oh
Kepala tukang 0.009 oh
Mandor 0.003 oh
A.I.32 1m' Pemasangan pipa pvc AW 1/2"
BAHAN
Pipa PVC 1/2” 1.2 m'
Perlengkapan 35 %

UPAH
Pekerja 0.036 oh
Tukang batu 0.06 oh
Kepala tukang 0.006 oh
Mandor 0.002 oh

A.I.33 1m2 Pemasangan Dinding Homogenous tile 30x60

BAHAN
Keramik 3 Bh
Semen Portlan 9.3 Kg
Pasir Pasang 0.018 M3
Semen warna 1.94 Kg

UPAH
Pekerja 0.9 oh
Tukang batu 0.45 oh
Kepala tukang 0.045 oh
Mandor 0.045 oh

A.I.34 1m2 Pemasangan Granit meja Homogenous tile 60 x 120

BAHAN
Keramik 1.5 bh
Semen Portlan 9.3 Kg
Semen warna 1.94 Kg

UPAH
Pekerja 0.9 oh
Tukang batu 0.45 oh
Kepala tukang 0.045 oh
Mandor 0.045 oh
A.I.35 1 set Tiang Meja area service 2 dan 3
BAHAN
Besi hollo 3x6 3 m'
cat zinkcromate 0.2 kg
Cat finish 0.5 kg
tiner 1 lt
Multiplek 18mm 0.2 lbr
HPL 0.4 lbr
Lem 0.2 kg

UPAH
Pekerja 0.5 oh
Tukas las 0.45 oh
Kepala tukang 0.2 oh
Mandor 0.2 oh

A.I.36 1 m2 Pemasangan Walltreatment Multiplek finish cat duco

Bahan
Multiplek 18mm 0.3 lbr
Multiplek 9mm 0.4 lbr
Paku 0.07 kg
paku sekrup 0.2 kg
Lem Fox Putih 0.1 kg
Dempul 0.5 kg
Cat Duco 0.75 kg
UPAH
Tukang kayu 3 oh
Kepala tukang 2 oh
Mandor 0.25 oh

A.I.37 1 unit Pasang kusen dan pintu multiplek lapis HPL berikut asesoris dan handel
Bahan
Multiplek 18 mm 1 lbr
Multiplek 9 mm 2 lbr
Hpl solid 2 lbr
Lem kuning 2 kg
 sekrup 0.2 kg
paku 0.1 kg
Lem fox putih 0.2 kg
dempul 0.1 kg
cat duco 0.1 kg
Engsel 3 bh
Kunci Tanam 1 set
Door Closer 1 set
Kusen Alumunium coklat 5.1 m'
Upah
Tukang kayu 3 oh
Kepala tukang 1 oh
Mandor 0.5 oh

A.I.38 1 set Cabinet penyimpanan mainan dan buku

Bahan
Multiplek 18mm 3.50 lbr
HPL Solid 5 lbr
Paku 0.5 kg
Sekrup 0.7 kg
Lem Fox Putih 0.5 kg
Lem kuning 2 kg
Engsel Sendok 4 bh
Dempul 0.2 kg
Cat Duco 0.1 kg
Upah
Tukang kayu 3 oh
Kepala tukang 2 oh
Mandor 0.25 oh

A.I.39 1 m2 Pasang penyekat interior gypsum 9mm 1 muka

BAHAN
papan gysum 0.35 lbr
rangka metal stud 3.00 m'
rangka U runner 1.00 m'
paku rivet 2.00 bh
plester sambungan gypsum 1.00 m'
kompon gypsum 0.35 kg
sekrup gypsum 4.00 bh
UPAH
Tukang kayu 0.23 oh
 Kepala tukang kayu 0.04 oh
Pekerja 0.15 oh
Mandor 0.10 oh

A.I.40 1 m2 Pasang penyekat gypsum 9mm 2 muka (luar dalam)

BAHAN
papan gysum 0.70 lbr
rangka metal stud 3.00 m'
rangka U runner 1.00 m'
paku rivet 4.00 bh
plester sambungan gypsum 3.00 m'
kompon gypsum 1.00 kg
sekrup gypsum 8.00 bh
UPAH
Tukang kayu 0.23 oh
Kepala tukang kayu 0.04 oh
Pekerja 0.15 oh
Mandor 0.10 oh

A.I.41 1 m2 Pengecatan interior gypsum

BAHAN
Cat dasar 0.1 kg
Cat tembok interior kelas I 0.35 kg
UPAH
Tukang cat 0.063 oh
Kepala tukang cat 0.0063 oh
Pekerja 0.02 oh
Mandor 0.003 oh

A.142 1 unit Pemasangan pintu kaca tempered 12mm

BAHAN
Pintu kaca tempered 12 mm uk. 90 x 235 1 bh
UPAH
Tukang 0.15 oh
Kepala tukang 0.015 oh
Pekerja 0.015 oh
Mandor 0.0008 oh
A.I.43 1 set Pemasangan asesoris pintu kaca meliputi floor hinge, path fitting ek dekson
BAHAN
Engsel pintu floor hinge 1 bh
path fitting (PT10, PT20, US10 + Cylinder) 1 bh
UPAH
Tukang kayu 0.15 oh
Kepala tukang kayu 0.015 oh
Pekerja 0.015 oh
Mandor 0.0008 oh

A.I.44 1 set Pemasangan handel stainless steel 30 cm

BAHAN
handel stainless steel 30 cm 1 bh
UPAH
Tukang kayu 0.15 oh
Kepala tukang kayu 0.015 oh
Pekerja 0.015 oh
Mandor 0.0008 oh

A.I.45 1 m2 Pasang partisi kaca tebal 5mm

BAHAN
Kaca tebal 5 mm 0.10 m2
Sealent 0.05 kg
UPAH
Tukang kayu 0.15 oh
Kepala tukang kayu 0.015 oh
Pekerja 0.015 oh
Mandor 0.0008 oh

A.I.46 1 bh Meja pelayanan multipleks lapis hpl r. Konsultasi

BAHAN
Multiplek 18mm 2 lbr
HPL Solid 3 lbr
HPL motif kayu 1 lbr
Paku 0.2 kg
Sekrup 0.5 kg
Lem Fox Putih 0.2 kg
 Lem kuning 1 kg
Dempul 0.2 kg
Cat Duco 0.1 kg
Upah
Tukang kayu 3 oh
Kepala tukang 2 oh
Mandor 0.25 oh

A.I.47 1 bh Lemari rak ruang konsultasi

BAHAN
Multiplek 18mm 3 lbr
HPL Solid 5 lbr
Paku 0.2 kg
Sekrup 0.5 kg
Lem Fox Putih 0.2 kg
Lem kuning 1 kg
Engsel Sendok 4 bh
Dempul 0.2 kg
Cat Duco 0.1 kg
Upah
Tukang kayu 3 oh
Kepala tukang 2 oh
Mandor 0.25 oh

Taksir.1 1 set Pemasangan Rak penyimpanan bahan multipleks lapis hpl dan stainless (uk. 120x38.8x250)
BAHAN
Multiplek 18 mm 2 lbr
Hpl Solid 4 lbr
Lem Kuning 2 kg
Paku 0.1 kg
Sekrup 0.2 kg
Dempul 0.1 kg
Cat Duco 0.2 kg
Rangka Besi 1 set
UPAH
Tukang kayu 2 oh
Kepala tukang 1 oh
Mandor 0.5 oh
Taksir.2 1 set Sofa 3 seater Custom bahan fabric

Taksir.3 1 set Sofa 1 seater Custom bahan fabric

Taksir.4 1 bh Meja coffe table custom Ruang OSS Lounge

BAHAN
Multiplek 18 mm 0.5 lbr
Hpl Solid 1 lbr
Lem Kuning 0.5 kg
Dempul 0.1 kg
Cat Duco 0.2 kg
Rangka besi kaki meja 1 set
UPAH
Tukang kayu 2 oh
Kepala tukang 1 oh
Mandor 0.25 oh

Taksir.5 1 bh Kran Dapur

Taksir.6 1 bh Top Meja Bar Pantri

Taksir.7 1 bh Bar Stoll/kursi bakso stainless steel

1 bh Pemasangan Pasang partisi dinding antar ruang bahan

Taksir.8 rangka hollow, jilumesh

Taksir.9 1 bh Meja Bermain anak

Taksir.10 1 bh Kursi Bermain Anak

Taksir.11 1 bh Bench Hexagonal warna warni Custom

Taksir.12 1 set Sofa custom 2 seater

Taksir.13 1 set Sofa bench custom 6 seater

Taksir.14 1 set Sofa bench custom ruang tunggu pelayanan 3 Seater

Taksir.15 1 set Sofa bench custom ruang tunggu pelayanan 2 Seater

Taksir.16 1 set Sofa bench custom ruang tunggu pelayanan 7 Seater

Taksir.17 1 bh Pasang lampu hias gantung ruang pelayanan

KERJAAN INTERIOR

240,000.00 720,000
210,000.00 840,000
250,000.00 500,000
16,300.00 8,150
39,800.00 27,860
47,000.00 23,500
75,000.00 150,000
22,000.00 88,000
33,000.00 6,600
65,000.00 6,500

110,000.00 330,000
115,000.00 230,000
120,000.00 30,000
Jumlah 2,960,610
Overhead & profit (10%) 296,061
Harga Satuan Pekerjaan 3,256,671

240,000.00 1,680,000
210,000.00 2,310,000
16,300.00 3,260
39,800.00 19,900
47,000.00 18,800
75,000.00 150,000
25,000.00 150,000
28,000.00 168,000
33,000.00 6,600
65,000.00 6,500

110,000.00 330,000
115,000.00 230,000
120,000.00 30,000
Jumlah 5,103,060
Overhead & profit (10%) 510,306
Harga Satuan Pekerjaan 5,613,366
 240,000.00 720,000
210,000.00 840,000
16,300.00 1,630
39,800.00 11,940
47,000.00 9,400
75,000.00 112,500
25,000.00 75,000
28,000.00 84,000
33,000.00 6,600
65,000.00 6,500

110,000.00 220,000
115,000.00 230,000
120,000.00 30,000
Jumlah 2,347,570
Overhead & profit (10%) 234,757
Harga Satuan Pekerjaan 2,582,327

240,000.00 5,760,000
100,000.00 200,000
210,000.00 3,570,000
250,000.00 1,500,000
300,000.00 942,000
25,000.00 400,000
28,000.00 448,000
16,300.00 6,520
39,800.00 39,800
47,000.00 94,000
75,000.00 300,000
54,000.00 270,000
33,000.00 13,200
65,000.00 13,000

110,000.00 660,000
115,000.00 690,000
120,000.00 60,000
Jumlah 14,966,520
Overhead & profit (10%) 1,496,652
Harga Satuan Pekerjaan 16,463,172

240,000.00 960,000
210,000.00 1,260,000
 16,300.00 3,260
39,800.00 19,900
47,000.00 9,400
75,000.00 112,500
33,000.00 6,600
65,000.00 6,500

110,000.00 330,000
115,000.00 230,000
120,000.00 30,000
Jumlah 2,968,160
Overhead & profit (10%) 296,816
Harga Satuan Pekerjaan 3,264,976

240,000.00 720,000
210,000.00 1,260,000
16,300.00 3,260
39,800.00 19,900
47,000.00 9,400
75,000.00 75,000
33,000.00 6,600
65,000.00 6,500

110,000.00 330,000
115,000.00 230,000
120,000.00 30,000
Jumlah 2,690,660
Overhead & profit (10%) 269,066
Harga Satuan Pekerjaan 2,959,726

240,000.00 1,440,000
210,000.00 1,260,000
250,000.00 500,000
16,300.00 3,260
39,800.00 19,900
180,000.00 360,000
47,000.00 9,400
75,000.00 112,500
33,000.00 6,600
65,000.00 6,500

110,000.00 330,000
115,000.00 345,000
 120,000.00 30,000
Jumlah 4,423,160
Overhead & profit (10%) 442,316
Harga Satuan Pekerjaan 4,865,476

ollow besi (uk. 229x196.7x38.8)

240,000.00 960,000
210,000.00 1,470,000
75,000.00 300,000
16,300.00 1,630
39,800.00 9,950
33,000.00 3,300
65,000.00 13,000
3,300,000.00 3,300,000
-
110,000.00 330,000
115,000.00 230,000
120,000.00 30,000
Jumlah 6,647,880
Overhead & profit (10%) 664,788.00
Harga Satuan Pekerjaan 7,312,668

240,000.00 1,680,000
210,000.00 2,100,000
16,300.00 4,075
39,800.00 9,950
25,000.00 150,000
28,000.00 168,000
47,000.00 11,750
75,000.00 150,000
33,000.00 3,300
65,000.00 6,500

110,000.00 330,000
115,000.00 230,000
120,000.00 30,000
Jumlah 4,873,575
Overhead & profit (10%) 487,358
Harga Satuan Pekerjaan 5,360,933

240,000.00 480,000
 250,000.00 750,000
16,300.00 1,630
39,800.00 7,960
47,000.00 23,500
75,000.00 75,000
33,000.00 6,600
65,000.00 6,500

110,000.00 220,000
115,000.00 115,000
120,000.00 30,000
Jumlah 1,716,190
Overhead & profit (10%) 171,619
Harga Satuan Pekerjaan 1,887,809

240,000.00 960,000
210,000.00 1,680,000
16,300.00 1,630
39,800.00 7,960
47,000.00 14,100
75,000.00 52,500
33,000.00 6,600
65,000.00 6,500

110,000.00 220,000
115,000.00 115,000
120,000.00 30,000
Jumlah 3,094,290
Overhead & profit (10%) 309,429
Harga Satuan Pekerjaan 3,403,719

240,000.00 3,600,000
250,000.00 3,750,000
16,300.00 8,150
39,800.00 39,800
47,000.00 94,000
75,000.00 375,000
17,600,000.00 17,600,000
33,000.00 13,200
65,000.00 13,000

110,000.00 880,000
115,000.00 805,000
 120,000.00 30,000
Jumlah 27,208,150
Overhead & profit (10%) 2,720,815
Harga Satuan Pekerjaan 29,928,965

240,000.00 240,000
210,000.00 210,000
16,300.00 1,630
39,800.00 3,980
47,000.00 9,400
75,000.00 18,750
33,000.00 3,300
65,000.00 6,500

110,000.00 110,000
115,000.00 115,000
120,000.00 30,000
Jumlah 748,560
Overhead & profit (10%) 74,856
Harga Satuan Pekerjaan 823,416

240,000.00 480,000
210,000.00 420,000
16,300.00 1,630
39,800.00 7,960
47,000.00 4,700
75,000.00 30,000
33,000.00 6,600
65,000.00 6,500

110,000.00 110,000
115,000.00 115,000
120,000.00 30,000
Jumlah 1,212,390
Overhead & profit (10%) 121,239
Harga Satuan Pekerjaan 1,333,629

240,000.00 240,000
250,000.00 250,000
39,800.00 7,960
47,000.00 4,700
 75,000.00 37,500
33,000.00 6,600
65,000.00 6,500

110,000 110,000
110,000 110,000
120,000 30,000
Jumlah 803,260
Overhead & profit (10%) 80,326
Harga Satuan Pekerjaan 883,586

240,000.00 1,440,000
250,000.00 750,000
210,000.00 1,470,000
16,300.00 1,141
39,800.00 27,860
47,000.00 47,000
75,000.00 300,000
22,000.00 176,000
25,000.00 75,000
200,000.00 400,000
150,000.00 150,000
500,000.00 500,000
33,000.00 6,600
65,000.00 6,500

110,000.00 660,000
115,000.00 690,000
120,000.00 30,000
Jumlah 6,730,101
Overhead & profit (10%) 673,010
Harga Satuan Pekerjaan 7,403,111

240,000.00 3,600,000
210,000.00 3,360,000
16,300.00 1,630
39,800.00 39,800
47,000.00 47,000
75,000.00 375,000
22,000.00 264,000
33,000.00 6,600
65,000.00 6,500
 110,000.00 660,000
115,000.00 690,000
120,000.00 30,000
Jumlah 9,080,530
Overhead & profit (10%) 908,053
Harga Satuan Pekerjaan 9,988,583

240,000.00 1,200,000
100,000.00 100,000
210,000.00 210,000
250,000.00 1,000,000
150,000.00 150,000
16,300.00 1,630
39,800.00 7,960
47,000.00 47,000
75,000.00 375,000
33,000.00 6,600
65,000.00 6,500
-
110,000.00 440,000
115,000.00 230,000
120,000.00 30,000
jumlah 3,804,690
Overhead & profit (10%) 380,469
Harga Satuan Pekerjaan 4,185,159

240,000.00 1,680,000
100,000.00 100,000
210,000.00 210,000
250,000.00 1,250,000
150,000.00 450,000
16,300.00 1,630
39,800.00 7,960
47,000.00 47,000
75,000.00 450,000
33,000.00 6,600
65,000.00 6,500
- -
110,000.00 550,000
115,000.00 230,000
120,000.00 30,000
jumlah 5,019,690
Overhead & profit (10%) 501,969.00
Harga Satuan Pekerjaan 5,521,659

240,000.00 84,000
100,000.00 35,000
250,000.00 87,500
16,300.00 1,141
39,800.00 3,980
47,000.00 4,700
75,000.00 18,750
33,000.00 3,300
65,000.00 6,500

110,000.00 220,000
115,000.00 115,000
120,000.00 30,000
Jumlah 609,871
Overhead & profit (10%) 60,987
Harga Satuan Pekerjaan 670,858

240,000.00 72,000
250,000.00 150,000
16,300.00 1,141
39,800.00 796
47,000.00 4,700
75,000.00 18,750
33,000.00 3,300
65,000.00 6,500

85,000.00 85,000
-
110,000.00 220,000
115,000.00 115,000
120,000.00 30,000
Jumlah 707,187
Overhead & profit (10%) 70,719
Harga Satuan Pekerjaan 777,906

240,000.00 132,000
250,000.00 437,500
 16,300.00 1,141
39,800.00 796
47,000.00 4,700
75,000.00 18,750
33,000.00 3,300
65,000.00 6,500

110,000.00 220,000
115,000.00 230,000
120,000.00 30,000
Jumlah 1,084,687
Overhead & profit (10%) 108,469
Harga Satuan Pekerjaan 1,193,156

ATEN SRAGEN "

6,048,900.00 6,048,900

5,362,500.00 5,362,500

jumlah 11,411,400
Overhead & profit (10%) 1,141,140
Harga Satuan Pekerjaan 12,552,540

70,500.00 70,500
35,000.00 17,500

85,000.00 850
110,000.00 27,500
Jumlah 116,350
Overhead & profit (10%) 11,635
Harga Satuan Pekerjaan 127,985

180,000.00 198,000

110,000.00 27,500
Jumlah 225,500
Overhead & profit (10%) 22,550
Harga Satuan Pekerjaan 248,050

232,000.00 243,600
65,000.00 6,500

85,000.00 850
110,000.00 11,000
Jumlah 261,950
Overhead & profit (10%) 26,195
Harga Satuan Pekerjaan 288,145

185,000.00 203,500
75,000.00 26,250

85,000.00 12,750
110,000.00 16,500
Jumlah 259,000
Overhead & profit (10%) 25,900
Harga Satuan Pekerjaan 284,900

195,000.00 214,500
75,000.00 18,750

85,000.00 12,750
110,000.00 16,500
Jumlah 262,500
Overhead & profit (10%) 26,250.00
Harga Satuan Pekerjaan 288,750

24,000.00 216,000
75,000.00 26,250

85,000.00 12,750
110,000.00 27,500
Jumlah 282,500
Overhead & profit (10%) 28,250.00
Harga Satuan Pekerjaan 310,750

900,000.00 990,000
30,000.00 1,500

85,000.00 21,250
110,000.00 16,500
115,000.00 17,250
120,000.00 30,000

Jumlah 1,076,500
Overhead & profit (10%) 107,650
Harga Satuan Pekerjaan 1,184,150

166,600.00 183,260
180,000.00 198,000
88,000.00 176,000
30,000.00 30,000
-
-
115,000 17,250
110,000 27,500
120,000 30,000

Jumlah 662,010
Overhead & profit (10%) 66,201
Harga Satuan Pekerjaan 728,211

25,500.00 28,050
37,800.00 13,230

85,000.00 4,590
110,000.00 9,900
115,000.00 1,035
120,000.00 360
Jumlah 57,165
Overhead & profit (10%) 5,717
Harga Satuan Pekerjaan 62,882

4,100.00 4,920
6,900.00 2,415

85,000.00 3,060
110,000.00 6,600
115,000.00 690
120,000.00 240

Jumlah 17,925
Overhead & profit (10%) 1,793
Harga Satuan Pekerjaan 19,718

55,850.00 167,550
1,250.00 11,625
240,000.00 4,320
14,000.00 27,160

85,000.00 63,900
110,000.00 37,350
115,000.00 3,960
120,000.00 4,140

Jumlah 320,005
Overhead & profit (10%) 32,001
Harga Satuan Pekerjaan 352,006

325,000.00 487,500
1,250.00 11,625
14,000.00 27,160

85,000.00 63,900
110,000.00 37,350
115,000.00 3,960
120,000.00 4,140
 Jumlah 635,635
Overhead & profit (10%) 63,564
Harga Satuan Pekerjaan 699,199

180,000.00 540,000
65,000.00 13,000
85,000.00 42,500
33,800.00 33,800
240,000.00 48,000
210,000.00 84,000
65,000 13,000

85,000.00 63,900
110,000.00 37,350
115,000.00 3,960
120,000.00 4,140

Jumlah 883,650
Overhead & profit (10%) 88,365
Harga Satuan Pekerjaan 972,015

240,000.00 72,000
100,000.00 40,000
16,300.00 1,141
39,800.00 7,960
25,000.00 2,500
33,000.00 16,500
65,000.00 48,750
-
85,000.00 255,000
115,000.00 230,000
120,000.00 30,000
Jumlah 703,851
Overhead & profit (10%) 70,385
Harga Satuan Pekerjaan 774,236

dan handel

240,000.00 240,000
100,000.00 200,000
210,000.00 420,000
75,000.00 150,000
 39,800.00 7,960
16,300.00 1,630
47,000.00 9,400
33,000.00 3,300
65,000.00 6,500
20,000.00 60,000
207,000.00 207,000
284,600.00 284,600
137,000.00 698,700
-
110,000.00 330,000
115,000.00 115,000
120,000.00 60,000
Jumlah 2,794,090
Overhead & profit (10%) 279,409
Harga Satuan Pekerjaan 3,073,499

240,000.00 840,000
210,000.00 1,050,000
16,300.00 8,150
39,800.00 27,860
47,000.00 23,500
75,000.00 150,000
22,000.00 88,000
33,000.00 6,600
65,000.00 6,500

110,000.00 330,000
115,000.00 230,000
120,000.00 30,000
Jumlah 2,790,610
Overhead & profit (10%) 279,061
Harga Satuan Pekerjaan 3,069,671

67,500.00 23,625
17,000.00 51,000
10,000.00 10,000
200.00 400
350.00 350
3,400.00 1,190
200.00 800

110,000 25,300
 115,000 4,370
85,000 12,750
120,000 11,400
Jumlah 141,185
Overhead & profit (10%) 14,119
Harga Satuan Pekerjaan 155,304

67,500.00 47,250
17,000.00 51,000
10,000.00 10,000
200.00 800
350.00 1,050
3,400.00 3,400
200.00 1,600

110,000 25,300
115,000 4,370
85,000 12,750
120,000 11,400
Jumlah 168,920
Overhead & profit (10%) 16,892
Harga Satuan Pekerjaan 185,812

25,000.00 2,500
30,000.00 10,500

110,000.00 6,930
115,000.00 725
85,000.00 1,700
120,000.00 360
Jumlah 22,715
Overhead & profit (10%) 2,271
Harga Satuan Pekerjaan 24,986

2,500,000.00 2,500,000

110,000.00 16,500
115,000.00 1,725
85,000.00 1,275
120,000.00 96
Jumlah 2,519,596
Overhead & profit (10%) 251,959.60
Harga Satuan Pekerjaan 2,771,556
 2,400,000.00 2,400,000
1,400,000.00 1,400,000
-
110,000.00 16,500
115,000.00 1,725
85,000.00 1,275
120,000.00 96
Jumlah 3,819,596
Overhead & profit (10%) 381,959.60
Harga Satuan Pekerjaan 4,201,556

400,000.00 400,000
-
110,000.00 16,500
115,000.00 1,725
85,000.00 1,275
120,000.00 96
Jumlah 419,596
Overhead & profit (10%) 41,959.60
Harga Satuan Pekerjaan 461,556

100,200.00 10,020
30,000.00 1,500

110,000.00 16,500
115,000.00 1,725
85,000.00 1,275
120,000.00 96
Jumlah 31,116
Overhead & profit (10%) 52,212
Harga Satuan Pekerjaan 102,924

240,000.00 480,000
210,000.00 630,000
250,000.00 250,000
16,300.00 3,260
39,800.00 19,900
47,000.00 9,400
 75,000.00 75,000
33,000.00 6,600
65,000.00 6,500

110,000.00 330,000
115,000.00 230,000
120,000.00 30,000
Jumlah 2,070,660
Overhead & profit (10%) 207,066
Harga Satuan Pekerjaan 2,277,726

240,000.00 720,000
210,000.00 1,050,000
16,300.00 3,260
39,800.00 19,900
47,000.00 9,400
75,000.00 75,000
22,000.00 88,000
33,000.00 6,600
65,000.00 6,500

110,000.00 330,000
115,000.00 230,000
120,000.00 30,000
Jumlah 2,568,660
Overhead & profit (10%) 256,866
Harga Satuan Pekerjaan 2,825,526

ainless (uk. 120x38.8x250)

240,000.00 480,000
210,000.00 840,000
75,000.00 150,000
16,300.00 1,630
39,800.00 7,960
33,000.00 3,300
65,000.00 13,000
2,800,000.00 2,800,000
- -
110,000.00 220,000
115,000.00 115,000
120,000.00 60,000
Jumlah 4,690,890
Overhead & profit (10%) 469,089
Harga Satuan Pekerjaan 5,159,979
Harga Satuan Pekerjaan 6,500,000

Harga Satuan Pekerjaan 2,800,000

240,000.00 120,000
210,000.00 210,000
75,000.00 37,500
33,000.00 3,300
65,000.00 13,000
1,500,000.00 1,500,000

110,000.00 220,000
115,000.00 115,000
120,000.00 30,000
Jumlah 2,248,800
Overhead & profit (10%) 224,880.00
Harga Satuan Pekerjaan 2,473,680

Harga Satuan Pekerjaan 350,000

Harga Satuan Pekerjaan 1,000,000

Harga Satuan Pekerjaan 600,000

Harga Satuan Pekerjaan 2,800,000

Harga Satuan Pekerjaan 800,000

Harga Satuan Pekerjaan 400,000

Harga Satuan Pekerjaan 800,000

Harga Satuan Pekerjaan 4,500,000

Harga Satuan Pekerjaan 7,500,000

Harga Satuan Pekerjaan 3,750,000

Harga Satuan Pekerjaan 2,500,000

Harga Satuan Pekerjaan 8,750,000

Harga Satuan Pekerjaan 800,000