PERHITUNGAN REAL COST PEKERJAAN RUMAH TYPE 36

No Uraian Pekerjaan Volume Satuan Koversi Satuan Harga Jumlah Harga

1 Pekerjaan Pondasi
a Pondasi Batu Gunung 32.00 m1
b Batu Gunung 7.68 m3 7.68000 m3 120,000.00 921,600.00
c Semen 7.00000 m3 63,000.00 441,000.00
d Pasir 5.00000 m3 60,000.00 300,000.00
Total 1,662,600.00
2 Kolom
a Besi Tul Utama 10 mm 17.00 Btg 17.00 Btg 83,000.00 1,411,000.00
b Besi Beugel 6 mm 12.00 Btg 12.00 Btg 58,000.00 696,000.00
c Semen 1.15 m3 6.00000 zak 63,000.00 378,000.00
d Pasir 997.18 kg 0.71227 m3 60,000.00 42,736.18
e Koral 1,146.35 Kg 0.71647 m3 240,000.00 171,952.95
Total 2,699,689.13
3 Sloof
a Besi Tul Utama 13.00 Btg 13.00 Btg 83,000.00 1,079,000.00
b Besi Beugel 9.00 Btg 9.00 Btg 58,000.00 522,000.00
c Beton 1.56 m3 7.00000 Zak 63,000.00 441,000.00
d Pasir 1,050.43 kg 0.75030 m3 60,000.00 45,018.26
e Koral 1,258.67 Kg 0.78667 m3 240,000.00 188,801.10
Total 2,275,819.36
4 Bekisting
a Plywood 8 mm 6.00 Lbr 6.00 Lbr 95,000.00 570,000.00
b Kaso 0.50 m3 0.50 m3 1,500,000.00 750,000.00
Total 1,320,000.00
5 Atap
a Baja Ringan 42.00 m2 42.00 m2 150,000.00 6,300,000.00
b Atap mutliroof 54.60 Lbr 55.00 Lbr 35,000.00 1,925,000.00
Total 8,225,000.00
6 Pekerjaan Dinding
Pasangan Batako 105.00 m2
a Batako 1,200.00 buah 1,200.00 buah 1,300.00 1,560,000.00
Plesteran
b Semen 655.20 kg 11.00000 Zak 63,000.00 693,000.00
c Pasir 1.00 m3 1.00000 m3 60,000.00 60,000.00
Total 2,313,000.00
7 Pekerjaan Pengecatan 210.00 m2
a Cat Tembok 2.00 Pail 2.00000 Pail 350,000.00 700,000.00
b Cat Kayu (Kusen) 2.00 Kaleng 2.00000 Kaleng 150,000.00 300,000.00
Total 1,000,000.00
8 Pekerjaan Kusen & Jendela
a Pintu Utama 1.00 bh 1.00000 bh 250,000.00 250,000.00
b Pintu Kamar 2.00 bh 2.00000 bh 150,000.00 300,000.00
c Pintu Belakang 1.00 bh 1.00000 bh 150,000.00 150,000.00
d Jendela 2 mata 1.00 bh 1.00000 bh 125,000.00 125,000.00
e Jendela 1 mata 1.00 bh 1.00000 bh 60,000.00 60,000.00
Total 885,000.00

9 Pekerjaan Kramik 36.00 m2

a Kramik 36.00 bh 6.00000 Dos 75,000.00 450,000.00
b Semen 360.00 Kg 8.00000 Zak 63,000.00 504,000.00
c Semen Nat 40.00 Kg 1.00000 Zak 92,000.00 92,000.00
Total 1,046,000.00
10 Upah Kerja 36.00 m2 15,000,000.00
Total 18,000,000.00
Total Keseluruhan 39,427,108.49
Force Mejour 10 % 3,942,710.85
Total keseluruhan + force Mejour 43,369,819.33
Dibulatkan 43,369,000.00

Dibuat Oleh,

Rizki Y