Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

DAFTAR HARGA SATUAN, BAHAN, ALAT DAN UPAH

Estimasi Inflasi Retribusi Jarak Angkut Harga Angkut


No Jenis Material Sat. Harga Dasar PPN (11%) PPh (2%) Jumlah Ongkos Angkut Total Harga Pembulatan
(1,8%) Jumlah ( Rp ) Galian C Rata2 Rata2 / KM
a b c d e = 1,8 % x d f(d+e) g h = 10% x f i = 1,5% x f j = f+g+h+i k l m=kxl n=j+m o
I BAHAN TOKO
1 Paku 5 - 15 cm Kg 23.260,00 418,68 23.678,68 2.604,65 473,57 26.756,91 26.756,91 26.000,00
2 Paku Beton Kg 27.910,00 502,38 28.412,38 3.125,36 568,25 32.105,99 32.105,99 32.000,00
3 Paku seng Kg 37.800,00 680,40 38.480,40 4.232,84 769,61 43.482,85 43.482,85 43.000,00
4 Semen Portland @ 40 Kg Zak 60.480,00 1.088,64 61.568,64 6.772,55 1.231,37 69.572,56 69.572,56 69.000,00
5 Keramik 40 x 40 Dos 87.230,00 1.570,14 88.800,14 9.768,02 1.776,00 100.344,16 100.344,16 100.000,00
6 Seng Spandek 5 m Lmbr 250.000,00 4.500,00 254.500,00 27.995,00 5.090,00 287.585,00 287.585,00 287.000,00
7 Seng Plat 38 cm M' 26.170,00 471,06 26.641,06 2.930,52 532,82 30.104,40 30.104,40 30.000,00
8 Engsel Pintu king Psng 29.080,00 523,44 29.603,44 3.256,38 592,07 33.451,89 33.451,89 33.000,00
9 Grendel Pintu Bh 29.080,00 523,44 29.603,44 3.256,38 592,07 33.451,89 33.451,89 33.000,00
10 Cat Kayu Polibes Kg 85.490,00 1.538,82 87.028,82 9.573,17 1.740,58 98.342,57 98.342,57 98.000,00
11 Cat Matex Kg 29.305,00 527,49 29.832,49 3.281,57 596,65 33.710,71 33.710,71 33.000,00
12 Minyak Cat / Thiner Ltr 46.520,00 837,36 47.357,36 5.209,31 947,15 53.513,82 53.513,82 53.000,00
13 Karet alas Seng bh 1.800,00 32,40 1.832,40 201,56 36,65 2.070,61 2.070,61 2.000,00

II BAHAN LOKAL
1 Air Kerja Drum 20.000,00 20.000,00
2 Pasir Pasang / Pasir Beton M³ 225.000,00 4.050,00 229.050,00 4.500 233.550,00 233.550,00 224.000,00
3 Balok Kelapa 5/7 x 4 m Batang 52.340,00 942,12 53.282,12 53.282,12 53.282,12 53.000,00
4 Papan Lisplank (Toko) lmbr 60.000,00 1.080,00 61.080,00 61.080,00 61.080,00 61.000,00
5 Daun Pintu jadi Unit 1.600.000,00 1.600.000,00 1.600.000,00 1.600.000,00 1.600.000,00

III ALAT
1 Kuas Roll Bh 50.000,00 900,00 50.900,00 5.599,00 1.018,00 57.517,00 57.517,00 57.000,00
2 Kuas Cat Bh 13.000,00 234,00 13.234,00 1.455,74 264,68 14.954,42 14.954,42 14.500,00
3 Linggis Bh 75.000,00 1.350,00 76.350,00 7.635,00 1.145,25 85.130,25 85.130,25 85.000,00
4 Pigwel Bh 90.000,00 1.620,00 91.620,00 9.162,00 1.374,30 102.156,30 102.156,30 102.000,00
5 Cangkul Bh 50.000,00 900,00 50.900,00 5.090,00 763,50 56.753,50 56.753,50 57.000,00
-
IV UPAH
1 Pekerja / Buruh HOK 70.000,00 70.000,00
2 Tukang HOK 100.000,00 100.000,00
3 Transport Semen Zak 33.000,00 33.000,00
4 Transport Keramik Dos 15.000,00 15.000,00
5 Transport Seng Lbr 15.000,00 15.000,00
6 Transport Kayu Batang 15.000,00 15.000,00

You might also like