JUMLAH HARGA

NO BAHAN SAT JUMLAH TOTAL

BAHAN SATUAN
PASIR M3 130.00 X 180,000.00 = 23,400,000.00
SEMEN SAK 624.00 X 80,000.00 = 49,920,000.00
BATU SPLIT M3 30.00 X 380,000.00 = 11,400,000.00
BATU KERIKIL M3 27.00 X 165,000.00 = 4,455,000.00
TIMBUNAN DUMATO M3 79.00 X 105,000.00 = 8,295,000.00
BESI 8 UJG 280.00 X 63,900.00 = 17,892,000.00
MULTYPLEK 9MM LBR 5.00 X 125,000.00 = 625,000.00
KAYU 5X5 UJG 20.00 X 25,000.00 = 500,000.00
PAKU CAMPUR KG 10.00 X 20,000.00 = 200,000.00
JUMLAH SUB TOTAL = 116,687,000.00
JUMLAH HARGA
NO UPAH SAT JUMLAH TOTAL
BAHAN SATUAN

MANDOR OH 13.00 X 112,000.00 = 1,456,000.00

KEPALA TUKANG OH 7.00 X 120,000.00 = 840,000.00
TUKANG OH 72.00 X 115,000.00 = 8,280,000.00
PEKERJA OH 241.00 X 112,000.00 = 26,992,000.00
JUMLAH SUB TOTAL = 37,568,000.00

JUMLAH BAHAN + UPAH = 154,255,000.00

potong 20%
JUMLAH HARGA
NO BAHAN SAT JUMLAH TOTAL
BAHAN SATUAN
PASIR M3 117.00 X 180,000.00 = 21,060,000.00
SEMEN SAK 561.60 X 80,000.00 = 44,928,000.00
BATU SPLIT M3 27.00 X 380,000.00 = 10,260,000.00
BATU KERIKIL M3 24.30 X 165,000.00 = 4,009,500.00
TIMBUNAN DUMATO M3 71.10 X 105,000.00 = 7,465,500.00
BESI 8 UJG 252.00 X 63,900.00 = 16,102,800.00
MULTYPLEK 9MM LBR 4.50 X 125,000.00 = 562,500.00
KAYU 5X5 UJG 18.00 X 25,000.00 = 450,000.00
PAKU CAMPUR KG 9.00 X 20,000.00 = 180,000.00
JUMLAH SUB TOTAL = 105,018,300.00
JUMLAH HARGA
NO UPAH SAT JUMLAH TOTAL
BAHAN SATUAN

MANDOR OH 13.00 X 112,000.00 = 1,456,000.00

KEPALA TUKANG OH 7.00 X 120,000.00 = 840,000.00
TUKANG OH 72.00 X 115,000.00 = 8,280,000.00
PEKERJA OH 241.00 X 112,000.00 = 26,992,000.00
JUMLAH SUB TOTAL = 37,568,000.00

JUMLAH BAHAN + UPAH = 142,586,300.00