NO.
1
2
3
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
37
38
39
40
41
42
43
44
45
46
47
1
2
3
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
TENAGA
Tukang kayu
Kepala tukang kayu
Tukang batu
Kepala tukang batu
Tukang besi
Kepala tukang besi
Tukang las
Kepala tukang las
Tukang cat
Kepala tukang cat
Tukang plitur
Kepala tukang plitur
Tukang bor
Kepala tukang bor
Tukang listrik
Tukanng pipa ledeng
Tukang kapur
Pekerja
Mandor
Pengawas / Ahli Teknik
Ahli ukur
Asisten ahli ukur
Sopir
Masinis
Kernet / pembantu sopir
Mekanik terlatih
Operator tak terlatih
Operator terlatih
Operator semi terlatih
Butuh terlatih
Buruh semi terlatih
Buruh tak terlatih
Tukang gali
Juru godog aspal
Penjaga
Penyemprot
Tukang Sungging
Kepala Tukang Sungging
Tukang Ukir
Kepala Tukang Ukir
Tukang Prodo
Kepala Tukang Prodo
Tukang Gambar
Tukang Grouting
Kepala tukang Grouting
Operator mesin sondir
Analis test sondir
CAT
Cat kayu se kualitas Patna
Cat kayu se kualitas Emco biasa
Cat kayu se kualitas Emco Bintang
Cat kayu se kualitas Par
Cat besi se kualitas Patna
Cat besi se kualitas Emco biasa
Cat besi se kualitas Emco Bintang
Cat kayu se kualitas Avian
Cat tembok/cat semen Maxilite
Cat tembok/cat emulsi dasar minyak Express
Cat tembok/cat polivynyl asetat Dulux
Cat tembok/cat kilap/cat acrilyc Dulux
Cat ICI Catylac
Cat tembok se kualitas Decolith
Cat Sintex
Cat dasar meni besi type A (cepat kering) Jago
Cat dasar meni besi type A (cepat kering) Par
Cat dasar meni kayu Jago
Cat duco
Cat genteng air ICI weathershield
Cat dasar undercoat / alkali resisiting primer
Cat dinding weathershield Dulux
Dempul kayu typa A (putih) Jago
Dempul lilin / kayu
Plamur Fuji
Plamur kayu Jago
Plamur tembok acrilyc
Plamur jenis sirlak kuning
Sirlak putih batangan
Sirlak kuning serbuk
Oker kuning
SATUAN
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
hari
60,000.00
65,000.00
55,000.00
60,000.00
50,000.00
54,000.00
55,000.00
58,000.00
50,000.00
54,000.00
54,000.00
58,000.00
55,000.00
58,000.00
58,000.00
55,800.00
45,000.00
40,000.00
65,000.00
74,400.00
232,600.00
174,400.00
52,000.00
49,800.00
44,000.00
58,000.00
48,000.00
58,000.00
50,000.00
45,200.00
42,400.00
39,200.00
69,800.00
40,000.00
40,000.00
35,000.00
80,000.00
90,000.00
80,000.00
90,000.00
80,000.00
90,000.00
70,000.00
60,000.00
65,000.00
150,000.00
240,000.00
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
bj
kg
kg
kg
ltr
kg
kg
kg
20,900.00
64,000.00
84,000.00
58,000.00
20,900.00
64,000.00
84,000.00
49,500.00
15,200.00
16,500.00
50,000.00
70,000.00
24,000.00
19,000.00
15,000.00
24,000.00
45,000.00
24,000.00
120,000.00
84,000.00
54,400.00
100,000.00
20,000.00
18,000.00
17,000.00
24,000.00
35,000.00
35,000.00
130,000.00
130,000.00
24,000.00
Bahan - 1
NO.
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
1
2
3
1
2
3
4
5
6
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
1
2
3
4
5
6
7
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
SATUAN
kg
bks
kg
ltr
ltr
ltr
ltr
kg
kg
ltr
ltr
ltr
ltr
kg
bh
bh
bh
bh
kg
kg
lbr
m2
lbr
lbr
bj
bh
lbr
btg
m
m
m
m
m
m
m1
m1
m1
m1
m1
m1
bh
bh
m1
m1
m1
m1
m1
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
set
set
set
set
bh
bh
bh
bh
set
set
bh
bh
Bahan - 2
19,000.00
2,400.00
10,000.00
40,000.00
55,000.00
25,000.00
24,000.00
98,000.00
98,000.00
23,000.00
20,000.00
26,000.00
13,000.00
15,400.00
17,000.00
16,000.00
10,000.00
4,000.00
30,000.00
24,000.00
5,000.00
6,000,000.00
4,000.00
7,000.00
5,500.00
5,000.00
350,000.00
500,000.00
56,000.00
48,000.00
50,000.00
56,000.00
64,000.00
24,000.00
24,000.00
26,000.00
44,000.00
48,000.00
60,000.00
64,000.00
52,000.00
64,000.00
60,000.00
70,000.00
90,000.00
130,000.00
100,000.00
70,000.00
76,000.00
94,000.00
110,000.00
300,000.00
350,000.00
440,000.00
6,500,000.00
4,950,000.00
550,000.00
1,650,000.00
150,000.00
170,000.00
130,000.00
150,000.00
1,900,000.00
2,500,000.00
2,500,000.00
2,700,000.00
1,400,000.00
1,850,000.00
111,200.00
50,000.00
510,000.00
530,000.00
278,300.00
542,680.00
300,000.00
1,000,000.00
NO.
7
1
2
4
5
6
7
8
9
1
2
3
4
5
6
7
8
9
10
11
12
13
14
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
1
2
3
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
1
2
3
4
5
6
7
8
9
SATUAN
set
set
set
set
bh
bh
bh
bh
bh
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
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
bh
bh
bh
bh
bh
bh
bh
bh
bh
Bahan - 3
150,000.00
1,570,000.00
2,100,000.00
759,000.00
350,000.00
45,000.00
50,000.00
5,000.00
110,000.00
110,000.00
100,800.00
76,500.00
93,400.00
76,200.00
93,400.00
76,400.00
93,600.00
76,400.00
93,600.00
76,400.00
93,400.00
93,600.00
123,400.00
113,400.00
87,000.00
104,000.00
87,000.00
104,000.00
87,000.00
104,000.00
87,000.00
104,000.00
87,000.00
104,000.00
104,000.00
82,800.00
82,800.00
20,000.00
38,000.00
35,000.00
30,000.00
25,000.00
22,000.00
20,000.00
180,550.00
149,800.00
114,708.00
91,300.00
150,990.00
125,920.00
113,240.00
100,660.00
90,580.00
225,660.00
203,000.00
180,530.00
157,960.00
135,380.00
142,700.00
138,500.00
115,000.00
85,700.00
71,900.00
122,000.00
58,000.00
46,000.00
100,000.00
50,000.00
5,500.00
8,840.00
4,700.00
7,900.00
4,000.00
5,280.00
4,920.00
8,520.00
74,000.00
-
NO.
1
2
3
4
5
6
7
8
9
10
11
12
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
1
2
3
4
5
6
7
8
9
1
2
3
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
1
2
3
4
5
6
7
8
1
2
3
4
5
SATUAN
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
m2
m2
m2
m2
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
kg
m2
bh
dos
dos
dos
dos
bj
dos
bj
dos
bj
bh
bh
bh
m2
m2
m2
m2
bh
m2
m2
bh
bh
bh
bh
m2
m2
m2
m2
m2
m2
m2
bh
bh
bh
m2
m
m
m
bh
bh
bh
bh
bh
m3
m3
m1
m1
Bahan - 4
1,200.00
900.00
3,000.00
9,000.00
4,000.00
1,200.00
8,000.00
6,000.00
12,100.00
12,100.00
3,300.00
27,000.00
190,800.00
155,520.00
108,000.00
120,000.00
70,000.00
50,000.00
44,000.00
50,000.00
40,000.00
40,000.00
80,000.00
76,000.00
56,000.00
76,000.00
64,000.00
54,000.00
40,000.00
450,000.00
2,400.00
95,000.00
76,000.00
77,000.00
76,000.00
40,000.00
75,000.00
28,000.00
76,000.00
40,000.00
13,200.00
3,300.00
3,300.00
64,000.00
40,000.00
52,000.00
56,000.00
1,050.00
52,000.00
75,200.00
700.00
1,500.00
800.00
1,650.00
81,000.00
60,000.00
64,000.00
65,000.00
80,000.00
85,000.00
105,000.00
18,700.00
10,000.00
3,000.00
75,000.00
132,000.00
44,000.00
37,600.00
30,600.00
22,500.00
52,000.00
60,000.00
56,000.00
40,000,000.00
44,000,000.00
768,000.00
640,000.00
NO.
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
SATUAN
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m3
m3
m1
m1
m1
m3
m3
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m3
m3
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m3
m3
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
Bahan - 5
576,000.00
480,000.00
384,000.00
280,000.00
192,000.00
96,000.00
48,000.00
528,000.00
475,200.00
440,000.00
352,000.00
264,000.00
96,000.00
64,000.00
40,000.00
24,000.00
16,000,000.00
16,400,000.00
112,000.00
19,200.00
38,400.00
9,500,000.00
11,000,000.00
182,400.00
152,000.00
136,800.00
114,000.00
91,200.00
66,500.00
45,600.00
22,800.00
11,400.00
66,000.00
88,000.00
110,000.00
118,800.00
132,000.00
198,000.00
5,700.00
9,500.00
11,400.00
11,500,000.00
12,000,000.00
220,800.00
184,000.00
165,600.00
138,000.00
110,400.00
80,500.00
55,200.00
27,600.00
13,800.00
72,000.00
96,000.00
120,000.00
129,600.00
144,000.00
216,000.00
6,900.00
11,500.00
18,400.00
8,700,000.00
9,500,000.00
167,040.00
139,200.00
125,280.00
104,400.00
83,520.00
60,900.00
41,760.00
20,880.00
10,440.00
57,000.00
76,000.00
95,000.00
114,000.00
102,600.00
114,000.00
142,500.00
171,000.00
5,220.00
NO.
21
22
1
2
1
2
3
4
5
6
7
1
2
3
4
5
6
7
8
9
10
11
1
2
3
4
5
6
7
8
1
2
3
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
37
38
39
40
41
42
43
44
45
46
47
48
49
SATUAN
m1
m1
m1
m1
m3
m1
m3
m3
m3
btg
m3
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
btg
btg
btg
m2
m2
m3
kg
ikat
buah
buah
buah
buah
buah
buah
buah
titik
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
roll
roll
pcs
pcs
pcs
pcs
pcs
pcs
pcs
pcs
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
Bahan - 6
8,700.00
13,920.00
11,000.00
4,000.00
2,916,000.00
12,600.00
3,356,000.00
2,000,000.00
2,000,000.00
20,000.00
180,000.00
63,800.00
82,500.00
180,000.00
203,500.00
250,000.00
146,000.00
110,000.00
100,000.00
130,000.00
130,000.00
139,000.00
97,000.00
19,000.00
14,000.00
130,000.00
54,000.00
150,000.00
18,000.00
1,000.00
7,800.00
13,000.00
12,350.00
13,000.00
15,600.00
24,000.00
10,000.00
170,000.00
4,550.00
7,410.00
7,800.00
9,100.00
10,400.00
13,000.00
20,800.00
23,400.00
14,300.00
15,000.00
22,100.00
27,300.00
143,000.00
143,000.00
149,500.00
4,800,000.00
5,590,000.00
120,000.00
144,000.00
420,000.00
444,000.00
130,000.00
156,000.00
46,000.00
207,000.00
2,047,500.00
1,400,000.00
91,000.00
192,000.00
195,000.00
247,000.00
416,000.00
442,000.00
455,000.00
431,600.00
274,300.00
482,000.00
310,000.00
192,000.00
78,000.00
130,000.00
NO.
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
SATUAN
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
roll
roll
roll
m'
m'
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
m1
buah
buah
buah
buah
Pcs
Pcs
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
Bahan - 7
520,000.00
585,000.00
593,000.00
299,000.00
377,096.00
312,000.00
689,000.00
130,000.00
156,000.00
208,000.00
9,100.00
48,100.00
52,000.00
58,500.00
192,000.00
208,000.00
325,000.00
390,000.00
325,000.00
300,000.00
442,000.00
345,000.00
254,000.00
262,000.00
513,878.00
360,000.00
420,000.00
96,000.00
480,000.00
132,000.00
39,000.00
52,000.00
9,100.00
32,500.00
650.00
2,600.00
2,000.00
39,000.00
39,000.00
144,000.00
300,000.00
190,000.00
4,950.00
3,300.00
14,432.00
21,266.00
28,512.00
18,514.00
26,400.00
38,192.00
61,106.00
25,168.00
33,792.00
46,112.00
61,106.00
90,816.00
123,200.00
176,000.00
11,000.00
13,200.00
33,000.00
22,100.00
13,000.00
90,000.00
136,500.00
100,000.00
147,420.00
34,385,000.00
30,647,500.00
280,800.00
104,000.00
6,142,500.00
6,142,500.00
6,142,500.00
6,142,500.00
35,100.00
35,100.00
26,000.00
26,000.00
27,300.00
27,300.00
104,000.00
97,500.00
52,000.00
NO.
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210
211
212
213
214
215
216
217
SATUAN
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
unit
unit
unit
unit
unit
unit
unit
unit
unit
buah
buah
buah
buah
buah
buah
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
unit
buah
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
Pcs
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
buah
roll
buah
buah
buah / batang
buah
buah
Bahan - 8
45,500.00
122,900.00
231,684.00
143,300.00
72,000.00
114,660.00
216,000.00
84,000.00
84,000.00
10,400.00
897,000.00
338,000.00
195,000.00
624,000.00
13,000.00
39,000.00
5,668,000.00
5,908,000.00
6,630,000.00
6,890,000.00
4,550,000.00
943,800.00
140,400.00
8,463,000.00
2,990,000.00
1,080,000.00
1,320,000.00
1,026,000.00
221,000.00
351,000.00
2,067,000.00
7,566,000.00
6,111,000.00
5,330,000.00
5,566,000.00
1,625,000.00
281,384,000.00
281,384,000.00
5,070,000.00
4,550,000.00
4,680,000.00
325,650.00
386,100.00
421,200.00
444,600.00
611,000.00
13,700.00
34,534,000.00
33,750,000.00
33,750,000.00
25,900,000.00
28,568,000.00
32,180,000.00
28,254,000.00
36,104,000.00
32,964,000.00
32,178,000.00
32,178,000.00
32,178,000.00
32,178,000.00
29,040,000.00
21,976,000.00
32,178,000.00
33,754,000.00
34,534,000.00
4,100.00
6,900.00
13,650.00
150,150.00
5,460,000.00
68,250.00
47,500.00
81,900.00
232,000.00
4,200.00
9,500.00
9,500.00
9,500.00
1,228,000.00
4,200.00
9,500.00
61,500.00
47,700.00
8,700.00
NO.
218
219
220
221
222
223
224
225
1
2
3
4
5
6
7
8
9
10
1
2
3
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
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
1
2
3
4
5
6
7
8
9
SATUAN
unit
buah / ls
unit / ls
unit
titik
jam
set
unit
5,868,000.00
57,500.00
172,500.00
34,500.00
14,000.00
14,286.00
172,500.00
200,000.00
15,800.00
16,000.00
17,600.00
16,400.00
15,000.00
1,650,000.00
880,000.00
440,000.00
114,000.00
170,000.00
18,800.00
20,000.00
60,500.00
16,500.00
13,000.00
15,510.00
19,000.00
19,000.00
19,000.00
20,000.00
30,000.00
70,000.00
50,000.00
1,000.00
40,000.00
5,000.00
30,000.00
50,000.00
75,000.00
100,000.00
170,000.00
180,000.00
19,000.00
110,000.00
40,000.00
1,500,000.00
1,500,000.00
3,000,000.00
500,000.00
1,000,000.00
500,000.00
400,000.00
800,000.00
500,000.00
80,000.00
77,000.00
84,000.00
120,000.00
140,000.00
25,000.00
32,000.00
50,000.00
40,000.00
36,000.00
40,000.00
56,000.00
88,000.00
77,000.00
50,000.00
150,000.00
50,000.00
50,000.00
16,000.00
16,000.00
16,000.00
16,000.00
20,000.00
23,000.00
20,000.00
17,000.00
1,000.00
kg
kg
kg
kg
kg
unit
unit
unit
unit
unit
kg
m2
kg
m2
kg
kg
kg
kg
kg
m2
m2
lbr
m2
m1
m1
bh
m1
m1
m1
m1
m1
m1
m1
m1
bh
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
lbr
lbr
lbr
lbr
m1
m1
m1
m1
m1
m1
m1
lbr
lbr
lbr
m2
m2
m1
kg
kg
kg
kg
kg
kg
bh
bh
bh
Bahan - 9
NO.
10
11
12
13
14
15
16
Paku pancing
Paku asbes
Paku sumbat
Paku sekrup 3.5"
Paku skrup
Paku gypsum
Paku hak panjang 15 cm
PENGGANTUNG / PENGUNCI
Engsel pintu
Engsel jendela
Grendel
Hak angin
Selot pintu Union kecil
Selot pintu Union besar
Engsel angin
Kait angin
Door holder
Door stop
Penggantung + rel pintu dorong
Kunci tanam
Kunci tanam antik
Kunci tanam biasa
Kunci kamar mandi
Kunci selot
Kunci silinder
Kunci lemari
Spring knip
Door closer
ASPAL
Aspal curah
Aspal drum
Aspal modifer / asphalt joint
Drum aspal bekas
Rubber Filler
Mata Kucing
Filler
BATU ALAM / AGREGAT / BAHAN TUMBUHAN
BATU ALAM
Batu kali
Batu hias tempel
Batu hias bulat putih
Ubin marmer ( 40 x 40 x 2 ) Baitik/Citatah
Ubin marmer ( 40 x 60 x 2 ) Baitik
Ubin marmer ( 15 x 30 x 2 ) Baitik
AGREGAT
Agregat hakus/pasir klas A ( Uk. butir 5 mm )
Agregat kasar/krikil/pasir klas B ( Uk. 20 - 40 )
Agregat kasar/krikil/pasir klas B ( Uk. 4 - 19 )
Batu pecah 2/3 ( split )
Batu pecah 3/4
Batu pecah 4/6
Batu pecah 5/7
Batu pecah 1/2
Batu belah hitam
Batu belah putih
Sirtu Klas A lewat ayakan 1"
Sirtu klas B lewat ayakan 2"
Pasir urug darat
Pasir pasang ( progo )
Pasir pasang ( krasak )
Krikil beton
Kerikil tidak tersaring
Split D 30 - 40 mm
Split D 10 - 20 mm
Split D 1 - 2 cm
Batu merah ( 5x11x23 )
Batu merah ( 4x9x19 )
Krokos 0,2/0,4
Tanah urug
Sirtu
Batako
Roster 25/25
BAHAN PEREKAT HIDROLIS & ORGANIK
Portland Cement (PC) Gresik
3
4
5
6
7
8
9
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
1
2
3
4
5
6
7
1
2
3
4
5
6
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
SATUAN
kg
bh
bh
bh
kg
kg
kg
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
kg
kg
kg
bh
m1
bh
kg
m3
m2
m3
m2
m2
m2
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
bj
bj
m3
m3
m3
bh
bh
50 kg
40 kg
50 kg
40 kg
40 kg
40 kg
kg
kg
kg
kg
kg
Bahan - 10
18,700.00
800.00
800.00
1,500.00
20,000.00
40,000.00
19,000.00
22,000.00
15,000.00
5,000.00
11,000.00
75,000.00
95,000.00
6,000.00
6,000.00
30,000.00
30,000.00
400,000.00
70,000.00
500,000.00
250,000.00
100,000.00
100,000.00
150,000.00
24,000.00
15,000.00
300,000.00
19,000.00
21,300.00
120,000.00
16,500.00
18,000.00
430,000.00
1,500.00
260,000.00
120,000.00
295,000.00
200,000.00
900,000.00
300,000.00
159,500.00
253,000.00
264,000.00
276,000.00
260,000.00
253,000.00
264,000.00
380,000.00
160,000.00
140,000.00
132,000.00
132,000.00
110,000.00
146,000.00
152,000.00
157,300.00
110,000.00
240,000.00
240,000.00
250,000.00
700.00
500.00
140,000.00
70,000.00
132,000.00
3,000.00
4,000.00
76,400.00
62,000.00
76,400.00
62,000.00
62,000.00
105,000.00
12,000.00
22,000.00
120,000.00
39,000.00
55,000.00
NO.
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
1
2
3
4
5
6
7
8
9
10
11
12
13
1
2
3
4
5
6
7
8
1
2
1
2
3
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
SATUAN
m3
m3
kg
m3
kg
kg
lbr
roll
m1
m1
m1
lbr
lbr
ltr
ltr
ltr
ltr
ltr
kg
kg
ltr
kg
kg
box
ltr
ltr
bh
bh
bh
bh
bh
bh
m2
m2
m2
m2
m2
m2
m2
m2
m2
lbr
btg
btg
btg
btg
btg
btg
btg
btg
btg
btg
btg
btg
btg
btg
btg
lbr
batang
batang
batang
batang
batang
batang
batang
batang
batang
batang
batang
batang
batang
batang
batang
batang
batang
Bahan - 11
145,000.00
276,000.00
1,000.00
160,000.00
7,000.00
600,000.00
84,000.00
20,000.00
8,000.00
16,000.00
30,000.00
92,400.00
121,000.00
42,000.00
2,000.00
9,000.00
8,600.00
28,000.00
26,000.00
9,000.00
10,000.00
70,000.00
60,000.00
16,000.00
7,000.00
70,000.00
11,000.00
14,000.00
11,000.00
13,700.00
8,000.00
13,700.00
107,800.00
132,000.00
99,000.00
121,000.00
115,000.00
140,000.00
150,000.00
240,000.00
600,000.00
56,000.00
25,300.00
34,000.00
41,000.00
90,000.00
120,000.00
164,000.00
164,000.00
270,000.00
24,000.00
30,000.00
42,000.00
96,000.00
160,000.00
270,000.00
314,000.00
135,000.00
150,000.00
40,000.00
35,000.00
100,000.00
250,000.00
600,000.00
150,000.00
40,000.00
40,000.00
40,000.00
32,000.00
80,000.00
35,000.00
50,000.00
35,000.00
40,000.00
50,000.00
NO.
18
19
20
1
2
3
4
5
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
SATUAN
batang
batang
batang
m2
m2
m2
m2
m2
batang
batang
batang
batang
batang
batang
batang
batang
rumpun
rumpun
rumpun
rumpun
rumpun
rumpun
rumpun
rumpun
batang
batang
batang
batang
batang
batang
batang
batang
batang
batang
batang
batang
batang
batang
batang
batang
batang
batang
batang
batang
batang
batang
batang
batang
rumpun
rumpun
batang
batang
batang
rumpun
rumpun
rumpun
batang
batang
batang
batang
batang
rumpun
batang
rumpun
rumpun
rumpun
rumpun
rumpun
batang
batang
batang
rumpun
rumpun
rumpun
rumpun
batang
batang
batang
rumpun
Bahan - 12
150,000.00
300,000.00
600,000.00
24,000.00
30,000.00
20,000.00
22,000.00
10,000.00
80,000.00
140,000.00
200,000.00
300,000.00
30,000.00
20,000.00
10,000.00
15,000.00
300,000.00
25,000.00
40,000.00
250,000.00
350,000.00
300,000.00
30,000.00
150,000.00
10,000.00
900,000.00
25,000.00
300,000.00
30,000.00
1,500,000.00
40,000.00
150,000.00
80,000.00
80,000.00
1,200,000.00
100,000.00
160,000.00
30,000.00
80,000.00
15,000.00
40,000.00
28,000.00
50,000.00
400,000.00
20,000.00
60,000.00
150,000.00
300,000.00
100,000.00
200,000.00
300,000.00
500,000.00
3,000,000.00
10,000.00
30,000.00
15,000.00
10,000.00
6,000.00
20,000.00
40,000.00
6,000.00
8,000.00
15,000.00
15,000.00
8,000.00
10,000.00
10,000.00
10,000.00
60,000.00
140,000.00
20,000.00
15,000.00
30,000.00
15,000.00
6,000.00
15,000.00
6,000.00
25,000.00
6,000.00
NO.
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
1
2
3
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
37
38
39
40
41
42
1
SATUAN
batang
batang
batang
batang
batang
batang
batang
rumpun
batang
rumpun
rumpun
rumpun
rumpun
rumpun
rumpun
rumpun
rumpun
rumpun
rumpun
rumpun
rumpun
batang
batang
rumpun
rumpun
rumpun
rumpun
batang
rumpun
rumpun
rumpun
rumpun
kg
m3
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
bh
ps
bh
bh
bh
bh
bh
bh
bh
bh
hr
tb
bh
bh
kg
kg
kg
hr
hr
hr
hr
ls
ls
ls
m2
m2
buah
buah
m'
buah
Bahan - 13
10,000.00
40,000.00
6,000.00
2,000.00
1,000.00
10,000.00
25,000.00
30,000.00
24,000.00
6,000.00
6,000.00
8,000.00
40,000.00
8,000.00
50,000.00
30,000.00
40,000.00
3,000.00
8,000.00
100,000.00
40,000.00
4,000.00
3,000.00
1,000.00
4,000.00
8,000.00
3,000.00
15,000.00
1,600.00
40,000.00
16,000.00
9,000.00
1,000.00
120,000.00
6,000.00
10,000.00
7,000.00
6,000.00
10,000.00
150,000.00
15,000.00
15,000.00
3,000,000.00
3,000.00
10,000.00
70,000.00
6,000,000.00
20,000.00
30,000.00
40,000.00
800,000.00
150,000.00
10,000.00
1,200.00
20,000.00
20,000.00
70,000.00
20,000.00
24,000.00
60,000.00
236,000.00
30,000.00
20,000.00
3,000.00
200,000.00
400,000.00
300,000.00
500,000.00
300,000.00
200,000.00
12,000.00
10,000.00
260,000.00
260,000.00
80,000.00
120,000.00
62,000.00
131,600.00
46,750.00
79,650.00
NO.
2
3
4
3
4
5
4
5
6
5
6
7
6
7
8
SATUAN
buah
buah
buah
liter
kg
m
m3
m3
set
ttk
hr
unit
bh
bh
bh
Bahan - 14
300,000.00
500,000.00
990,000.00
24,000.00
4,700.00
133,400.00
11,500.00
11,500.00
300,000.00
200,000.00
200,000.00
40,000.00
6,000.00
10,000.00
30,000.00
NO.
MACAM ALAT
1
2
3
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
37
38
39
40
41
42
43
SATUAN
E01
E02
E03
E04
E05
E06
E07
E08
E09
E10
E11
E12
E13
E14
E15
E16
E17
E18
E19
E20
E21
E22
E23
E25
E26
E27
HARGA
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
Unit
15,000,000,000.00
1,430,000,000.00
290,000,000.00
1,400,000,000.00
350,000,000.00
90,000,000.00
600,000,000.00
200,000,000.00
290,000,000.00
500,000,000.00
500,000,000.00
880,000,000.00
1,760,000,000.00
600,000,000.00
1,680,000,000.00
250,000,000.00
920,000,000.00
1,020,000,000.00
1,000,000,000.00
24,000,000.00
983,000,000.00
10,000,000.00
100,000,000.00
6,000,000.00
7,000,000.00
200,000,000.00
Mesin penyaring 8 HP
Chip Spreader
Mesin penghampar 1820 MM 30 HP
Thriller gandeng 1 ton
Dump Truck 3,5 ton 44 HP
jam
jam
jam
jam
jam
100,000.00
100,000.00
362,000.00
368,000.00
236,000.00
jam
jam
jam
jam
jam
jam
bh
jam
jam
jam
jam
ls
22,000.00
30,000.00
30,000.00
300,000.00
150,000.00
50,000.00
2,000,000.00
120,000.00
40,000.00
150,000.00
96,000.00
1,000.00
KETERANGAN
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Alat Baru
Sewa
Sewa
Sewa
Sewa
Sewa
Sewa
Sewa
Sewa
Sewa
Sewa
Sewa
baru
Sewa
Sewa
Sewa
Sewa
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
PEKERJAAN PERSIAPAN
AK
100.00
8.0000
org Pekerja
@ Rp.
40,000.00
320,000.00
2.0000
org Mandor
@ Rp.
65,000.00
130,000.00
0.5000
org Pengawas
@ Rp.
74,400.00
37,200.00
2.0000
@ Rp.
174,400.00
348,800.00
1.0000
hr
@ Rp.
75,000.00
75,000.00
911,000.00
1.0000
91,100.00
JUMLAH
1,002,100.00
DIBULATKAN
1,002,100.00
m 2 Pekerjaan Pengukuran
0.01
1,002,100.00
10,021.00
40,272.00
@ Rp.
16,000.00
320.00
0.0070
kg Paku reng
m3 Kayu meranti papan 3/20
@ Rp.
3,356,000.00
23,492.00
0.1000
@ Rp.
60,000.00
0.0100
@ Rp.
65,000.00
650.00
0.1000
org Pekerja
@ Rp.
40,000.00
4,000.00
0.0050
org Mandor
@ Rp.
65,000.00
SNI
1.0000
6.4
0.0120
03-2835-2002
0.0200
6,000.00
325.00
10,975.00
JASA 10 %
6,408.40
JUMLAH
12,072.50
70,492.40
DIBULATKAN
12,072.00
70,492.00
1.0000
6.8
0.1000
org Pekerja
@ Rp.
40,000.00
4,000.00
03-2835-2002
0.0500
org Mandor
@ Rp.
65,000.00
3,250.00
7,250.00
JASA 10 %
1.0000
64,084.00
1,097.50
SNI
A4
725.00
JUMLAH
7,975.00
DIBULATKAN
7,975.00
@ Rp.
3,356,000.00
117,460.00
1.4000
@ Rp.
50,000.00
70,000.00
0.6000
kg Paku
@ Rp.
20,000.00
12,000.00
1.5000
kg Cat kayu
@ Rp.
64,000.00
96,000.00
@ Rp.
1,528.00
25,670.40
@ Rp.
146,000.00
3,942.00
0.0405
kg PC
m3 Pasir beton
m3 Kerikil beton
@ Rp.
157,300.00
0.0175
@ Rp.
55,000.00
962.50
1.0000
@ Rp.
60,000.00
60,000.00
1.0000
@ Rp.
50,000.00
50,000.00
2.1000
org Pekerja
@ Rp.
40,000.00
84,000.00
1.0050
org Mandor
@ Rp.
65,000.00
0.0350
16.8000
0.0270
1.0000
6.16
0.2750
65,325.00
260,287.50
JASA 10 %
SNI
6,370.65
331,443.05
26,028.75
33,144.31
JUMLAH
286,316.25
364,587.36
DIBULATKAN
286,316.00
364,587.00
@ Rp.
160,000.00
44,000.00
@ Rp.
157,300.00
4,719.00
0.0500
m3 Kerikil
m3 Pasir
@ Rp.
152,000.00
1.0000
org Pekerja
@ Rp.
40,000.00
0.1000
org Mandor
@ Rp.
65,000.00
0.0300
7,600.00
40,000.00
6,500.00
46,500.00
JASA 10 %
56,319.00
4,650.00
5,631.90
JUMLAH
51,150.00
61,950.90
DIBULATKAN
51,150.00
61,950.00
Analisa Gedung - 17
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
SNI
1.0000
6.5
1.2500
@ Rp.
20,000.00
25,000.00
03-2835-2002
0.1800
@ Rp.
3,356,000.00
604,080.00
0.8500
kg Paku biasa
@ Rp.
16,000.00
13,600.00
1.1000
kg Baja strip
@ Rp.
17,600.00
19,360.00
@ Rp.
1,528.00
53,480.00
@ Rp.
152,000.00
22,800.00
0.1000
kg PC
3
m Pasir pasang
3
m Pasir beton
@ Rp.
146,000.00
14,600.00
0.1500
Kerikil beton
@ Rp.
157,300.00
23,595.00
bh Bata merah
@ Rp.
700.00
21,000.00
0.2500
@ Rp.
77,000.00
19,250.00
2.0000
@ Rp.
40,000.00
80,000.00
0.0800
bh Jendela nako
2
m Kaca polos
@ Rp.
121,000.00
9,680.00
0.1500
bh Kunci tanam
@ Rp.
70,000.00
10,500.00
0.0600
lbr Plywood 4 mm
@ Rp.
82,500.00
2.0000
@ Rp.
60,000.00
120,000.00
1.0000
@ Rp.
55,000.00
55,000.00
0.3000
@ Rp.
65,000.00
19,500.00
2.0000
org Pekerja
@ Rp.
40,000.00
80,000.00
0.0500
org Mandor
@ Rp.
65,000.00
35.0000
0.1500
30.0000
4,950.00
3,250.00
277,750.00
JASA 10 %
921,895.00
27,775.00
92,189.50
JUMLAH
305,525.00
1,014,084.50
DIBULATKAN
305,525.00
1,014,084.00
SNI
1.0000
6.2
1.2500
@ Rp.
20,000.00
03-2835-2002
2.5000
kg PC
@ Rp.
1,528.00
3,820.00
1.2000
@ Rp.
50,000.00
60,000.00
@ Rp.
146,000.00
730.00
0.0090
@ Rp.
157,300.00
1,415.70
0.0250
@ Rp.
3,356,000.00
83,900.00
0.0600
@ Rp.
16,000.00
960.00
0.4000
kg Meni besi
@ Rp.
24,000.00
9,600.00
0.2000
@ Rp.
60,000.00
0.0200
@ Rp.
65,000.00
1,300.00
0.4000
org Pekerja
@ Rp.
40,000.00
16,000.00
0.0200
org Mandor
@ Rp.
65,000.00
0.0050
25,000.00
12,000.00
1,300.00
30,600.00
JASA 10 %
185,425.70
3,060.00
18,542.57
JUMLAH
33,660.00
203,968.27
DIBULATKAN
33,660.00
203,968.00
0.0200
@ Rp.
4,550,000.00
91,000.00
0.0400
@ Rp.
2,210,000.00
88,400.00
0.3000
@ Rp.
16,000.00
4,800.00
0.2100
@ Rp.
76,400.00
16,044.00
@ Rp.
146,000.00
4,380.00
0.0500
kg PC
m3 Pasir beton
m3 Kerikil beton
@ Rp.
157,300.00
7,865.00
1.2000
@ Rp.
73,450.00
88,140.00
1.0000
@ Rp.
60,000.00
60,000.00
1.0000
org Pekerja
@ Rp.
40,000.00
40,000.00
40,000.00
100,000.00
400,629.00
1.0000
0.0300
1.0000
60,000.00
10,000.00
40,062.90
JUMLAH
110,000.00
440,691.90
DIBULATKAN
110,000.00
440,691.00
0.9860
@ Rp.
121,000.00
119,306.00
0.5250
@ Rp.
165,000.00
86,625.00
0.0740
m3 Pasir Beton
@ Rp.
146,000.00
10,804.00
0.1460
m3 Koral 2/3
@ Rp.
276,000.00
40,296.00
m3 Semen Abu-abu
@ Rp.
1,528.00
0.3750
oh Pekerja
@ Rp.
40,000.00
15,000.00
0.1250
oh Tukang Batu
@ Rp.
55,000.00
6,875.00
0.0120
oh Kepala Tukang
@ Rp.
60,000.00
720.00
0.0190
oh Mandor
@ Rp.
65,000.00
1,235.00
45.0000
68,760.00
23,830.00
JASA 10 %
325,791.00
2,383.00
32,579.10
JUMLAH
26,213.00
358,370.10
DIBULATKAN
26,213.00
358,370.00
PEKERJAAN TANAH
Analisa Gedung - 18
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
SNI
1.0000
6.1
0.4000
org Pekerja
@ Rp.
40,000.00
0.0400
org Mandor
@ Rp.
65,000.00
2,600.00
18,600.00
JASA 10 %
16,000.00
-
1,860.00
JUMLAH
20,460.00
DIBULATKAN
20,460.00
SNI
1.0000
6.2
0.5260
org Pekerja
@ Rp.
40,000.00
0.0526
org Mandor
@ Rp.
65,000.00
21,040.00
3,419.00
24,459.00
JASA 10 %
2,445.90
JUMLAH
26,904.90
DIBULATKAN
26,904.00
SNI
1.0000
6.3
0.7350
org Pekerja
@ Rp.
40,000.00
0.0735
org Mandor
@ Rp.
65,000.00
29,400.00
4,777.50
34,177.50
JASA 10 %
3,417.75
JUMLAH
37,595.25
DIBULATKAN
37,595.00
Analisa Gedung - 19
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
SNI
1.0000
6.4
0.6250
org Pekerja
@ Rp.
40,000.00
0.0620
org Mandor
@ Rp.
65,000.00
31,933.00
DIBULATKAN
31,933.00
1.0000
6.5
1.2500
org Pekerja
@ Rp.
40,000.00
0.1250
org Mandor
@ Rp.
65,000.00
63,937.50
DIBULATKAN
63,937.00
1.0000
6.6
0.8230
org Pekerja
@ Rp.
40,000.00
0.0830
org Mandor
@ Rp.
65,000.00
32,920.00
5,395.00
38,315.00
JASA 10 %
3,831.50
JUMLAH
42,146.50
DIBULATKAN
42,146.00
m 1 Membuat sumur
2.0000
bh Buis beton D. 80 cm
@ Rp.
64,000.00
1.0000
@ Rp.
69,800.00
69,800.00
0.7350
org Pekerja
@ Rp.
40,000.00
29,400.00
0.0735
org Mandor
@ Rp.
65,000.00
128,000.00
4,777.50
103,977.50
JASA 10 %
128,000.00
10,397.75
12,800.00
JUMLAH
114,375.25
140,800.00
DIBULATKAN
114,375.00
140,800.00
1.0000
0.3300
org Pekerja
@ Rp.
40,000.00
0.0100
org Mandor
@ Rp.
65,000.00
13,200.00
650.00
13,850.00
JASA 10 %
1,385.00
JUMLAH
15,235.00
DIBULATKAN
15,235.00
SNI
1.0000
6.8
0.5160
org Pekerja
@ Rp.
40,000.00
0.0500
org Mandor
@ Rp.
65,000.00
20,640.00
3,250.00
23,890.00
JASA 10 %
A14
A6
8,125.00
5,812.50
SNI
1.0000
50,000.00
58,125.00
JASA 10 %
2,903.00
SNI
4,030.00
29,030.00
JASA 10 %
25,000.00
2,389.00
JUMLAH
26,279.00
DIBULATKAN
26,279.00
1.0000
0.2500
org Pekerja
@ Rp.
40,000.00
0.0100
org Mandor
@ Rp.
65,000.00
10,000.00
650.00
10,650.00
JASA 10 %
1,065.00
JUMLAH
11,715.00
DIBULATKAN
11,715.00
SNI
1.0000
6.9
0.1920
org Pekerja
@ Rp.
40,000.00
7,680.00
0.0190
org Mandor
@ Rp.
65,000.00
1,235.00
8,915.00
JASA 10 %
891.50
JUMLAH
9,806.50
DIBULATKAN
9,806.00
Analisa Gedung - 20
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
1.0000
0.2500
org Pekerja
@ Rp.
40,000.00
0.0100
org Mandor
@ Rp.
65,000.00
1,065.00
JUMLAH
11,715.00
DIBULATKAN
11,715.00
Urug pasir
1.2000
Pasir urug
@ Rp.
110,000.00
0.3000
org Pekerja
@ Rp.
40,000.00
0.0100
org Mandor
@ Rp.
65,000.00
1.0000
A18
13,200.00
13,915.00
145,200.00
DIBULATKAN
13,915.00
145,200.00
1.2000
Tanah urug
@ Rp.
70,000.00
0.3000
org Pekerja
@ Rp.
40,000.00
0.0100
org Mandor
@ Rp.
65,000.00
8,400.00
13,915.00
92,400.00
DIBULATKAN
13,915.00
92,400.00
@ Rp.
132,000.00
0.2500
org Pekerja
@ Rp.
40,000.00
0.0250
org Mandor
@ Rp.
65,000.00
1,625.00
158,400.00
1,162.50
15,840.00
JUMLAH
12,787.50
174,240.00
DIBULATKAN
12,787.00
174,240.00
1.2000
@ Rp.
150,000.00
0.1500
org Pekerja
@ Rp.
40,000.00
0.0150
org Mandor
@ Rp.
65,000.00
6.14
158,400.00
10,000.00
11,625.00
JASA 10 %
1.0000
84,000.00
JUMLAH
1.2000
SNI
650.00
1,265.00
m 3 Urugan sirtu
m3 Sirtu
6.15
84,000.00
12,000.00
12,650.00
JASA 10 %
1.0000
132,000.00
JUMLAH
SNI
650.00
1,265.00
1.0000
132,000.00
12,000.00
12,650.00
JASA 10 %
MOD
650.00
10,650.00
JASA 10 %
A18
10,000.00
180,000.00
6,000.00
975.00
6,975.00
JASA 10 %
180,000.00
697.50
18,000.00
JUMLAH
7,672.50
198,000.00
DIBULATKAN
7,672.00
198,000.00
MOD
1.0000
m 2 Gebalan rumput
B3
0.2000
btg Bambu
m2 Gebalan rumput
@ Rp.
14,000.00
2,800.00
1.0000
@ Rp.
10,000.00
10,000.00
0.5000
org Pekerja
@ Rp.
40,000.00
0.0250
org Mandor
@ Rp.
65,000.00
20,000.00
1,625.00
21,625.00
JASA 10 %
12,800.00
2,162.50
1,280.00
JUMLAH
23,787.50
14,080.00
DIBULATKAN
23,787.00
14,080.00
Analisa Gedung - 21
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
PEKERJAAN PASANGAN
SNI
1.0000
6.14
1.2000
03-2836-2002
0.3000
0.3900
@ Rp.
160,000.00
@ Rp.
110,000.00
@ Rp.
55,000.00
0.0390
@ Rp.
60,000.00
2,340.00
0.7800
org Pekerja
@ Rp.
40,000.00
31,200.00
0.0390
org Mandor
@ Rp.
65,000.00
Pasir urug
192,000.00
33,000.00
21,450.00
2,535.00
57,525.00
JASA 10 %
225,000.00
5,752.50
22,500.00
JUMLAH
63,277.50
247,500.00
DIBULATKAN
63,277.00
247,500.00
SNI
1.0000
Pasangan pondasi 1 Kp : 1 Sm : 1 Ps
6.9
1.1000
@ Rp.
160,000.00
176,000.00
03-2836-2002
0.2290
Kapurr pasang
@ Rp.
145,000.00
33,205.00
0.2290
@ Rp.
160,000.00
36,640.00
0.5440
m3 Semen merah
m3 Pasir pasang
@ Rp.
152,000.00
0.6000
@ Rp.
55,000.00
0.0600
@ Rp.
60,000.00
3,600.00
1.5000
org Pekerja
@ Rp.
40,000.00
60,000.00
0.0750
org Mandor
@ Rp.
65,000.00
1.2000
32,853.30
JUMLAH
111,622.50
361,386.30
DIBULATKAN
111,622.00
361,386.00
m 3 Pasangan pondasi 1 Pc : 3 Kp : 5 Ps
m3 Batu belah (hitam) 15/20 cm
@ Rp.
160,000.00
192,000.00
@ Rp.
1,528.00
145,801.76
@ Rp.
145,000.00
33,205.00
0.3820
@ Rp.
152,000.00
0.6000
@ Rp.
55,000.00
0.0600
@ Rp.
60,000.00
3,600.00
1.5000
org Pekerja
@ Rp.
40,000.00
60,000.00
0.0750
org Mandor
@ Rp.
65,000.00
0.2290
1.0000
6.12
1.1000
03-2835-2002
61.0000
429,070.76
10,147.50
42,907.08
JUMLAH
111,622.50
471,977.84
DIBULATKAN
111,622.00
471,977.00
m 3 Pasangan pondasi 1 Pc : 3 Kp : 10 Ps
m3 Batu belah (hitam) 15/20 cm
@ Rp.
160,000.00
176,000.00
@ Rp.
1,528.00
93,208.00
@ Rp.
145,000.00
21,315.00
0.4920
@ Rp.
152,000.00
0.6000
@ Rp.
55,000.00
0.0600
@ Rp.
60,000.00
3,600.00
1.5000
org Pekerja
@ Rp.
40,000.00
60,000.00
0.0750
org Mandor
@ Rp.
65,000.00
1.0000
1.1000
74,784.00
33,000.00
4,875.00
101,475.00
JASA 10 %
6.5
4,875.00
kg PC
m3 Kapurr pasang
m3 Pasir pasang
0.1470
03-2836-2002
58,064.00
33,000.00
101,475.00
JASA 10 %
SNI
328,533.00
10,147.50
kg PC
m3 Kapurr pasang
m3 Pasir pasang
95.4200
SNI
4,875.00
101,475.00
JASA 10 %
1.0000
82,688.00
33,000.00
365,307.00
10,147.50
36,530.70
JUMLAH
111,622.50
401,837.70
DIBULATKAN
111,622.00
401,837.00
m 3 Pasangan pondasi 1 Pc : 4 Ps
m3 Batu belah 15/20 cm
@ Rp.
160,000.00
176,000.00
@ Rp.
1,528.00
249,064.00
0.5200
kg PC
m3 Pasir pasang
@ Rp.
152,000.00
0.6000
@ Rp.
55,000.00
0.0600
@ Rp.
60,000.00
3,600.00
1.5000
org Pekerja
@ Rp.
40,000.00
60,000.00
0.0750
org Mandor
@ Rp.
65,000.00
163.0000
79,040.00
33,000.00
4,875.00
101,475.00
JASA 10 %
504,104.00
10,147.50
50,410.40
JUMLAH
111,622.50
554,514.40
DIBULATKAN
111,622.00
554,514.00
Analisa Gedung - 22
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
SNI
1.0000
6.15
70.0000
03-2837-2002
4.5000
bh Bata merah 5 x 11 x 22 cm
@ Rp.
700.00
49,000.00
@ Rp.
1,528.00
6,876.00
@ Rp.
145,000.00
2,175.00
0.0500
kg PC
3
m Kapur pasang
m3 Pasir pasang
@ Rp.
152,000.00
0.1000
@ Rp.
55,000.00
0.0100
@ Rp.
60,000.00
600.00
0.3200
org Pekerja
@ Rp.
40,000.00
12,800.00
0.0150
org Mandor
@ Rp.
65,000.00
0.0150
7,600.00
5,500.00
975.00
19,875.00
JASA 10 %
65,651.00
1,987.50
6,565.10
JUMLAH
21,862.50
72,216.10
DIBULATKAN
21,862.00
72,216.00
SNI
1.0000
6.11
70.0000
bh Bata merah 5 x 11 x 22 cm
@ Rp.
700.00
49,000.00
03-2837-2002
11.5000
@ Rp.
1,528.00
17,572.00
0.0430
kg PC
3
m Pasir pasang
@ Rp.
152,000.00
0.1000
@ Rp.
55,000.00
0.0100
@ Rp.
60,000.00
600.00
0.3200
org Pekerja
@ Rp.
40,000.00
12,800.00
0.0150
org Mandor
@ Rp.
65,000.00
1.0000
6.7
140.0000
03-2837-2002
10.0800
975.00
19,875.00
JASA 10 %
SNI
6,536.00
5,500.00
73,108.00
1,987.50
7,310.80
JUMLAH
21,862.50
80,418.80
DIBULATKAN
21,862.00
80,418.00
@ Rp.
700.00
98,000.00
@ Rp.
1,528.00
15,402.24
@ Rp.
145,000.00
3,987.50
0.0925
kg PC
m3 Kapur pasang
m3 Pasir pasang
@ Rp.
152,000.00
14,060.00
0.2000
@ Rp.
55,000.00
0.0200
@ Rp.
60,000.00
1,200.00
0.6500
org Pekerja
@ Rp.
40,000.00
26,000.00
0.0300
org Mandor
@ Rp.
65,000.00
0.0275
1.0000
6.4
140.0000
03-2837-2002
26.4500
1,950.00
40,150.00
JASA 10 %
SNI
11,000.00
131,449.74
4,015.00
13,144.97
JUMLAH
44,165.00
144,594.71
DIBULATKAN
44,165.00
144,594.00
@ Rp.
700.00
98,000.00
@ Rp.
1,528.00
40,415.60
0.0980
kg PC
m3 Pasir pasang
@ Rp.
152,000.00
0.2000
@ Rp.
55,000.00
0.0200
@ Rp.
60,000.00
1,200.00
0.6500
org Pekerja
@ Rp.
40,000.00
26,000.00
0.0300
org Mandor
@ Rp.
65,000.00
14,896.00
11,000.00
1,950.00
40,150.00
JASA 10 %
153,311.60
4,015.00
15,331.16
JUMLAH
44,165.00
168,642.76
DIBULATKAN
44,165.00
168,642.00
SNI
1.0000
6.18
12.5000
bh Bataco
@ Rp.
3,000.00
37,500.00
12.5000
@ Rp.
1,528.00
19,100.00
0.0400
kg PC
m3 Pasir pasang
@ Rp.
152,000.00
0.1000
@ Rp.
55,000.00
0.0100
@ Rp.
60,000.00
600.00
0.5000
org Pekerja
@ Rp.
40,000.00
20,000.00
0.0250
org Mandor
@ Rp.
65,000.00
6,080.00
5,500.00
1,625.00
27,725.00
JASA 10 %
62,680.00
2,772.50
6,268.00
JUMLAH
30,497.50
68,948.00
DIBULATKAN
30,497.00
68,948.00
Analisa Gedung - 23
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
SNI
1.0000
6.19
16.0000
bh Roster 25/25 cm
4,000.00
64,000.00
12.5000
@ Rp.
1,528.00
19,100.00
0.0400
kg PC
3
m Pasir pasang
@ Rp.
152,000.00
0.1000
@ Rp.
55,000.00
0.0100
@ Rp.
60,000.00
600.00
0.5000
org Pekerja
@ Rp.
40,000.00
20,000.00
0.0250
org Mandor
@ Rp.
65,000.00
1,625.00
27,725.00
JASA 10 %
1.0000
6,080.00
5,500.00
89,180.00
2,772.50
8,918.00
JUMLAH
30,497.50
98,098.00
DIBULATKAN
30,497.00
98,098.00
1.0000
m2 Batu Plonto
@ Rp.
170,000.00
170,000.00
0.2500
sak Semen
@ Rp.
76,400.00
19,100.00
0.0400
m3 Pasir Pasang
@ Rp.
146,000.00
0.3200
oh Pekerja
@ Rp.
40,000.00
12,800.00
0.2500
oh Tukang batu
@ Rp.
55,000.00
13,750.00
5,840.00
26,550.00
JASA 10 %
194,940.00
2,655.00
19,494.00
JUMLAH
29,205.00
214,434.00
DIBULATKAN
29,205.00
214,434.00
PEKERJAAN BETON
SNI
1.0000
6.13
336.0000
@ Rp.
1,528.00
@ Rp.
146,000.00
78,840.00
0.8100
kg PC
m3 Pasir beton
m3 Kerikil beton
@ Rp.
157,300.00
127,413.00
0.3500
@ Rp.
55,000.00
0.0350
@ Rp.
60,000.00
2,100.00
2.0000
org Pekerja
@ Rp.
40,000.00
80,000.00
0.1000
org Mandor
@ Rp.
65,000.00
0.5400
1.0000
6.1
218.0000
6,500.00
719,661.00
10,785.00
71,966.10
JUMLAH
118,635.00
791,627.10
DIBULATKAN
118,635.00
791,627.00
1,528.00
@ Rp.
146,000.00
75,920.00
0.8700
kg PC
3
m Pasir beton
m3 Kerikil beton
@ Rp.
157,300.00
136,851.00
0.2500
@ Rp.
55,000.00
0.0250
@ Rp.
60,000.00
1,500.00
1.6500
org Pekerja
@ Rp.
40,000.00
66,000.00
0.0800
org Mandor
@ Rp.
65,000.00
0.5200
1.0000
0.7000
333,104.00
13,750.00
5,200.00
86,450.00
JASA 10 %
AK
19,250.00
107,850.00
JASA 10 %
SNI
513,408.00
545,875.00
8,645.00
54,587.50
JUMLAH
95,095.00
600,462.50
DIBULATKAN
95,095.00
600,462.00
@ Rp.
160,000.00
112,000.00
@ Rp.
1,528.00
93,590.00
@ Rp.
152,000.00
60,800.00
0.6500
kg PC
m3 Pasir pasang
m3 Kerikil beton
@ Rp.
157,300.00
102,245.00
1.0000
@ Rp.
55,000.00
0.1000
@ Rp.
60,000.00
6,000.00
6.0000
org Pekerja
@ Rp.
40,000.00
240,000.00
0.3000
org Mandor
@ Rp.
65,000.00
61.2500
0.4000
55,000.00
19,500.00
320,500.00
JASA 10 %
368,635.00
32,050.00
36,863.50
JUMLAH
352,550.00
405,498.50
DIBULATKAN
352,550.00
405,498.00
Analisa Gedung - 24
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
SNI
1.0000
6.16
400.0000
1,528.00
@ Rp.
146,000.00
70,080.00
0.8000
kg PC
3
m Pasir beton
3
m Kerikil beton
@ Rp.
157,300.00
125,840.00
0.3500
@ Rp.
55,000.00
0.0350
@ Rp.
60,000.00
2,100.00
2.0000
org Pekerja
@ Rp.
40,000.00
80,000.00
1.0000
org Mandor
@ Rp.
65,000.00
0.4800
SNI
1.0000
388.0000
19,250.00
65,000.00
166,350.00
JASA 10 %
6.35
611,200.00
807,120.00
16,635.00
80,712.00
JUMLAH
182,985.00
887,832.00
DIBULATKAN
182,985.00
887,832.00
1,528.00
@ Rp.
146,000.00
94,900.00
0.6500
kg PC
m3 Pasir beton
3
m Kerikil beton
@ Rp.
157,300.00
102,245.00
1.0000
@ Rp.
55,000.00
0.1000
@ Rp.
60,000.00
6,000.00
6.0000
org Pekerja
@ Rp.
40,000.00
240,000.00
0.3000
org Mandor
@ Rp.
65,000.00
0.6500
1.0000
6.36
400.0000
55,000.00
19,500.00
320,500.00
JASA 10 %
SNI
592,864.00
790,009.00
32,050.00
79,000.90
JUMLAH
352,550.00
869,009.90
DIBULATKAN
352,550.00
869,009.00
1,528.00
@ Rp.
146,000.00
58,400.00
0.8200
kg PC
m3 Pasir beton
m3 Kerikil beton
@ Rp.
157,300.00
128,986.00
1.0000
@ Rp.
55,000.00
0.1000
@ Rp.
60,000.00
6,000.00
6.0000
org Pekerja
@ Rp.
40,000.00
240,000.00
0.3000
org Mandor
@ Rp.
65,000.00
0.4000
430.0000
55,000.00
19,500.00
320,500.00
JASA 10 %
1.0000
611,200.00
798,586.00
32,050.00
79,858.60
JUMLAH
352,550.00
878,444.60
DIBULATKAN
352,550.00
878,444.00
1,528.00
@ Rp.
146,000.00
75,336.00
0.6900
kg PC
m3 Pasir beton
m3 Kerikil beton
@ Rp.
157,300.00
108,537.00
1.0000
@ Rp.
55,000.00
0.1000
@ Rp.
60,000.00
6,000.00
6.0000
org Pekerja
@ Rp.
40,000.00
240,000.00
0.3000
org Mandor
@ Rp.
65,000.00
0.5160
657,040.00
55,000.00
19,500.00
320,500.00
JASA 10 %
840,913.00
32,050.00
84,091.30
JUMLAH
352,550.00
925,004.30
DIBULATKAN
352,550.00
925,004.00
SNI
1.0000
kg
6.25
1.0500
15,800.00
0.0150
kg Kawat beton
@ Rp.
18,800.00
0.0070
@ Rp.
50,000.00
0.0007
@ Rp.
54,000.00
37.80
0.0070
org Pekerja
@ Rp.
40,000.00
280.00
0.0003
org Mandor
@ Rp.
65,000.00
16,590.00
282.00
350.00
19.50
687.30
JASA 10 %
16,872.00
68.73
1,687.20
JUMLAH
756.03
18,559.20
DIBULATKAN
756.00
18,559.00
Analisa Gedung - 25
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
SNI
1.0000
kg
6.25
1.0500
16,000.00
0.0150
kg Kawat beton
@ Rp.
18,800.00
0.0070
@ Rp.
50,000.00
0.0007
@ Rp.
54,000.00
37.80
0.0070
org Pekerja
@ Rp.
40,000.00
280.00
0.0003
org Mandor
@ Rp.
65,000.00
1.0000
0.0170
17,082.00
1,708.20
JUMLAH
756.03
18,790.20
DIBULATKAN
756.00
18,790.00
Usuk meranti
m3 Papan cetakan
@ Rp.
3,356,000.00
57,052.00
0.0240
@ Rp.
2,000,000.00
48,000.00
0.4000
kg Paku
@ Rp.
16,000.00
0.5000
@ Rp.
60,000.00
30,000.00
0.0500
@ Rp.
65,000.00
3,250.00
0.2000
org Pekerja
@ Rp.
40,000.00
8,000.00
0.0100
org Mandor
@ Rp.
65,000.00
6,400.00
650.00
41,900.00
JASA 10 %
111,452.00
4,190.00
11,145.20
JUMLAH
46,090.00
122,597.20
DIBULATKAN
46,090.00
122,597.00
0.0170
@ Rp.
3,356,000.00
57,052.00
0.3470
lbr Multiplek
@ Rp.
180,000.00
62,460.00
0.4000
kg Paku
@ Rp.
16,000.00
0.5000
@ Rp.
60,000.00
30,000.00
0.0500
@ Rp.
65,000.00
3,250.00
0.2000
org Pekerja
@ Rp.
40,000.00
8,000.00
0.0100
org Mandor
@ Rp.
65,000.00
1.0000
6,400.00
650.00
41,900.00
JASA 10 %
F.V
19.50
68.73
F.8
282.00
350.00
687.30
JASA 10 %
F.8
16,800.00
125,912.00
4,190.00
12,591.20
JUMLAH
46,090.00
138,503.20
DIBULATKAN
46,090.00
138,503.00
1.0000
m 3 Membongkar cetakan
4.0000
org Pekerja
@ Rp.
40,000.00
160,000.00
160,000.00
JASA 10 %
16,000.00
JUMLAH
176,000.00
DIBULATKAN
176,000.00
Sup
m
muko2
0.7000
@ Rp.
2,000,000.00
hal
10.5000
Perancah/dolken
@ Rp.
60,000.00
332
1.0500
@ Rp.
65,000.00
68,250.00
3.5000
org Pekerja
@ Rp.
40,000.00
140,000.00
0.1750
org Mandor
@ Rp.
65,000.00
1,400,000.00
630,000.00
11,375.00
849,625.00
JASA 10 %
1,400,000.00
84,962.50
140,000.00
JUMLAH
934,587.50
1,540,000.00
DIBULATKAN
934,587.00
1,540,000.00
Analisa Gedung - 26
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
unit Scafolding
@ Rp.
40,000.00
3.5000
@ Rp.
60,000.00
210,000.00
0.3500
@ Rp.
65,000.00
22,750.00
2.2000
org Pekerja
@ Rp.
40,000.00
88,000.00
0.1200
org Mandor
@ Rp.
65,000.00
1,280,000.00
7,800.00
328,550.00
1,280,000.00
32,855.00
128,000.00
JUMLAH
361,405.00
1,408,000.00
DIBULATKAN
361,405.00
1,408,000.00
B.
C.
Tulangan 100 kg
2
Cetakan memakai papan ( 10 m )
118,635.00
791,627.10
75,603.00
1,855,920.00
D.
Membongkar cetakan
460,900.00
176,000.00
1,225,972.00
JUMLAH
831,138.00
3,873,519.10
DIBULATKAN
831,138.00
3,873,519.00
B.
C.
Tulangan 125 kg
Cetakan memakai papan ( 10 m2 )
118,635.00
791,627.10
94,503.75
2,319,900.00
D.
Membongkar cetakan
460,900.00
176,000.00
1,225,972.00
JUMLAH
850,038.75
4,337,499.10
DIBULATKAN
850,038.00
4,337,499.00
118,635.00
791,627.10
B.
113,404.50
2,783,880.00
C.
Tulangan 150 kg
Cetakan memakai papan ( 10 m2 )
460,900.00
1,225,972.00
E.
Membongkar cetakan
176,000.00
JUMLAH
868,939.50
4,801,479.10
DIBULATKAN
868,939.00
4,801,479.00
118,635.00
791,627.10
B.
132,305.25
3,247,860.00
C.
Tulangan 175 kg
Cetakan memakai papan ( 10 m2 )
460,900.00
1,225,972.00
D.
Membongkar cetakan
176,000.00
JUMLAH
887,840.25
5,265,459.10
DIBULATKAN
887,840.00
5,265,459.00
118,635.00
791,627.10
B.
151,206.00
3,711,840.00
C.
Tulangan 200 kg
Cetakan memakai papan ( 10 m2 )
460,900.00
1,225,972.00
D.
Membongkar cetakan
176,000.00
JUMLAH
906,741.00
5,729,439.10
DIBULATKAN
906,741.00
5,729,439.00
B.
C.
Tulangan 100 kg
Cetakan memakai papan ( 10 m2 )
118,635.00
791,627.10
75,603.00
1,855,920.00
D.
460,900.00
1,225,972.00
934,587.50
E.
Membongkar cetakan
176,000.00
1,540,000.00
-
JUMLAH
1,765,725.50
5,413,519.10
DIBULATKAN
1,765,725.00
5,413,519.00
Analisa Gedung - 27
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
B.
C.
Tulangan 125 kg
2
Cetakan memakai papan ( 10 m )
118,635.00
791,627.10
94,503.75
2,319,900.00
D.
460,900.00
1,225,972.00
934,587.50
E.
Membongkar cetakan
176,000.00
1,540,000.00
-
JUMLAH
1,784,626.25
5,877,499.10
DIBULATKAN
1,784,626.00
5,877,499.00
118,635.00
791,627.10
B.
113,404.50
2,783,880.00
C.
Tulangan 150 kg
2
Cetakan memakai papan ( 10 m )
460,900.00
1,225,972.00
D.
934,587.50
1,540,000.00
E.
Membongkar cetakan
176,000.00
JUMLAH
1,803,527.00
6,341,479.10
DIBULATKAN
1,803,527.00
6,341,479.00
118,635.00
791,627.10
B.
132,305.25
3,247,860.00
C.
Tulangan 175 kg
Cetakan memakai papan ( 10 m2 )
460,900.00
1,225,972.00
D.
934,587.50
1,540,000.00
E.
Membongkar cetakan
176,000.00
JUMLAH
1,822,427.75
6,805,459.10
DIBULATKAN
1,822,427.00
6,805,459.00
118,635.00
791,627.10
B.
151,206.00
3,711,840.00
C.
Tulangan 200 kg
Cetakan memakai papan ( 10 m2 )
460,900.00
1,225,972.00
D.
934,587.50
1,540,000.00
E.
Membongkar cetakan
176,000.00
JUMLAH
1,841,328.50
7,269,439.10
DIBULATKAN
1,841,328.00
7,269,439.00
B.
C.
Tulangan 100 kg
Cetakan memakai papan ( 10 m2 )
118,635.00
791,627.10
75,603.00
1,855,920.00
D.
Scafolding / perancah
460,900.00
1,225,972.00
361,405.00
E.
Membongkar cetakan
176,000.00
1,408,000.00
-
JUMLAH
1,192,543.00
5,281,519.10
DIBULATKAN
1,192,543.00
5,281,519.00
B.
C.
Tulangan 125 kg
Cetakan memakai papan ( 10 m2 )
118,635.00
791,627.10
94,503.75
2,319,900.00
D.
Scafolding / perancah
460,900.00
1,225,972.00
361,405.00
E.
Membongkar cetakan
176,000.00
1,408,000.00
-
JUMLAH
1,211,443.75
5,745,499.10
DIBULATKAN
1,211,443.00
5,745,499.00
Analisa Gedung - 28
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
118,635.00
791,627.10
B.
113,404.50
2,783,880.00
C.
Tulangan 150 kg
2
Cetakan memakai papan ( 10 m )
460,900.00
1,225,972.00
D.
Scafolding / perancah
361,405.00
1,408,000.00
E.
Membongkar cetakan
176,000.00
JUMLAH
1,230,344.50
6,209,479.10
DIBULATKAN
1,230,344.00
6,209,479.00
118,635.00
791,627.10
B.
132,305.25
3,247,860.00
C.
Tulangan 175 kg
2
Cetakan memakai papan ( 10 m )
460,900.00
1,225,972.00
D.
Scafolding / perancah
361,405.00
1,408,000.00
E.
Membongkar cetakan
176,000.00
JUMLAH
1,249,245.25
6,673,459.10
DIBULATKAN
1,249,245.00
6,673,459.00
118,635.00
791,627.10
B.
151,206.00
3,711,840.00
C.
Tulangan 200 kg
Cetakan memakai papan ( 10 m2 )
460,900.00
1,225,972.00
D.
Scafolding / perancah
361,405.00
1,408,000.00
E.
Membongkar cetakan
176,000.00
JUMLAH
1,268,146.00
7,137,439.10
DIBULATKAN
1,268,146.00
7,137,439.00
PEKERJAAN PELESTERAN
G.50.q
1.0000
6.5110
kg PC
m3 Pasir pasang
@ Rp.
1,528.00
0.0209
@ Rp.
152,000.00
0.2000
@ Rp.
55,000.00
0.0200
@ Rp.
60,000.00
1,200.00
0.4000
org Pekerja
@ Rp.
40,000.00
16,000.00
0.0200
org Mandor
@ Rp.
65,000.00
9,948.81
3,176.80
11,000.00
1,300.00
29,500.00
JASA 10 %
13,125.61
2,950.00
1,312.56
JUMLAH
32,450.00
14,438.17
DIBULATKAN
32,450.00
14,438.00
Analisa Gedung - 29
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
SNI
1.0000
6.9
1.8400
@ Rp.
1,528.00
03-2837-2002
0.0060
@ Rp.
145,000.00
870.00
0.0140
kg PC
3
m Kapurr pasang
3
m Pasir pasang
@ Rp.
152,000.00
2,128.00
0.1500
@ Rp.
55,000.00
0.0150
@ Rp.
60,000.00
900.00
0.2000
org Pekerja
@ Rp.
40,000.00
8,000.00
0.0100
org Mandor
@ Rp.
65,000.00
8,250.00
650.00
17,800.00
JASA 10 %
2,811.52
5,809.52
1,780.00
580.95
JUMLAH
19,580.00
6,390.47
DIBULATKAN
19,580.00
6,390.00
SNI
1.0000
6.4
5.2000
@ Rp.
1,528.00
03-2837-2002
0.0200
kg PC
m3 Pasir pasang
@ Rp.
152,000.00
0.1500
@ Rp.
55,000.00
0.0150
@ Rp.
60,000.00
900.00
0.2000
org Pekerja
@ Rp.
40,000.00
8,000.00
0.0100
org Mandor
@ Rp.
65,000.00
7,945.60
3,040.00
8,250.00
650.00
17,800.00
JASA 10 %
10,985.60
1,780.00
1,098.56
JUMLAH
19,580.00
12,084.16
DIBULATKAN
19,580.00
12,084.00
SNI
1.0000
6.30
7.0700
1,528.00
0.0210
kg PC
m3 Pasir pasang
@ Rp.
03-2837-2002
@ Rp.
152,000.00
0.2000
@ Rp.
55,000.00
0.0200
@ Rp.
60,000.00
1,200.00
0.2600
org Pekerja
@ Rp.
40,000.00
10,400.00
0.0130
org Mandor
@ Rp.
65,000.00
10,802.96
3,192.00
11,000.00
845.00
23,445.00
JASA 10 %
13,994.96
2,344.50
1,399.50
JUMLAH
25,789.50
15,394.46
DIBULATKAN
25,789.00
15,394.00
SNI
1.0000
6.31
0.5000
1,528.00
0.0020
kg PC
m3 Pasir pasang
@ Rp.
03-2837-2002
@ Rp.
152,000.00
0.0380
@ Rp.
55,000.00
2,090.00
0.0380
@ Rp.
60,000.00
2,280.00
0.0570
org Pekerja
@ Rp.
40,000.00
2,280.00
0.0020
org Mandor
@ Rp.
65,000.00
764.00
304.00
130.00
6,780.00
JASA 10 %
1,068.00
678.00
106.80
JUMLAH
7,458.00
1,174.80
DIBULATKAN
7,458.00
1,174.00
SNI
1.0000
6.35
4.3200
1,528.00
0.0160
kg PC
m3 Pasir pasang
@ Rp.
03-2837-2002
@ Rp.
152,000.00
0.0700
@ Rp.
55,000.00
0.0070
@ Rp.
60,000.00
420.00
0.1500
org Pekerja
@ Rp.
40,000.00
6,000.00
0.0080
org Mandor
@ Rp.
65,000.00
6,600.96
2,432.00
3,850.00
520.00
10,790.00
JASA 10 %
9,032.96
1,079.00
903.30
JUMLAH
11,869.00
9,936.26
DIBULATKAN
11,869.00
9,936.00
Analisa Gedung - 30
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
SNI
1.0000
6.34
4.3200
@ Rp.
1,528.00
0.0160
kg PC
3
m Pasir pasang
@ Rp.
110,000.00
0.1000
@ Rp.
55,000.00
0.0100
@ Rp.
60,000.00
600.00
0.2500
org Pekerja
@ Rp.
40,000.00
10,000.00
0.0150
org Mandor
@ Rp.
65,000.00
Plesteran Ciprat, 1 Pc : 2 Ps
836.10
18,782.50
9,197.06
DIBULATKAN
18,782.00
9,197.00
1.0000
3.5000
kg PC
@ Rp.
1,528.00
0.0330
@ Rp.
55,000.00
0.0033
@ Rp.
60,000.00
198.00
0.0700
org Pekerja
@ Rp.
40,000.00
2,800.00
0.0035
org Mandor
@ Rp.
65,000.00
1.0000
1.0500
8,360.96
JUMLAH
227.50
5,040.50
JASA 10 %
6.74
975.00
1,707.50
SNI
1,760.00
5,500.00
17,075.00
JASA 10 %
Analisa ZAZ
6,600.96
5,348.00
504.05
534.80
JUMLAH
5,544.55
5,882.80
DIBULATKAN
5,544.00
5,882.00
@ Rp.
120,000.00
126,000.00
@ Rp.
1,528.00
17,954.00
0.0350
kg PC
m3 Pasir pasang
@ Rp.
152,000.00
0.3500
@ Rp.
55,000.00
0.0350
@ Rp.
60,000.00
2,100.00
0.6500
org Pekerja
@ Rp.
40,000.00
26,000.00
0.0300
org Mandor
@ Rp.
65,000.00
11.7500
5,320.00
19,250.00
1,950.00
49,300.00
JASA 10 %
149,274.00
4,930.00
14,927.40
JUMLAH
54,230.00
164,201.40
DIBULATKAN
54,230.00
164,201.00
1.0000
1.0000
@ Rp.
56,000.00
56,000.00
@ Rp.
145,000.00
2,320.00
0.0320
m3 Kapur pasang
3
m Pasir pasang
@ Rp.
152,000.00
4,864.00
1.0000
kg PC
@ Rp.
1,528.00
0.2500
@ Rp.
55,000.00
0.0250
@ Rp.
60,000.00
1,500.00
0.5000
org Pekerja
@ Rp.
40,000.00
20,000.00
0.0250
org Mandor
@ Rp.
65,000.00
0.0160
1,528.00
13,750.00
1,625.00
36,875.00
JASA 10 %
64,712.00
3,687.50
6,471.20
JUMLAH
40,562.50
71,183.20
DIBULATKAN
40,562.00
71,183.00
Analisa Gedung - 31
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
AK
1.0000
1.0000
@ Rp.
40,000.00
40,000.00
0.0160
Kapur pasang
@ Rp.
145,000.00
2,320.00
0.0320
Pasir pasang
@ Rp.
152,000.00
4,864.00
1.0000
kg PC
@ Rp.
1,528.00
0.2500
@ Rp.
55,000.00
0.0250
@ Rp.
60,000.00
1,500.00
0.5000
org Pekerja
@ Rp.
40,000.00
20,000.00
0.0250
org Mandor
@ Rp.
65,000.00
G.69.c
4,871.20
JUMLAH
40,562.50
53,583.20
DIBULATKAN
40,562.00
53,583.00
@ Rp.
81,000.00
81,000.00
@ Rp.
1,528.00
7,151.04
0.0090
kg PC
m3 Pasir pasang
@ Rp.
152,000.00
1,368.00
1.0000
kg Semen putih
@ Rp.
2,625.00
0.5000
@ Rp.
55,000.00
0.0500
@ Rp.
60,000.00
3,000.00
0.2500
org Pekerja
@ Rp.
40,000.00
10,000.00
0.0125
org Mandor
@ Rp.
65,000.00
1.0000
1.0000
2,625.00
27,500.00
812.50
41,312.50
JASA 10 %
92,144.04
4,131.25
9,214.40
JUMLAH
45,443.75
101,358.44
DIBULATKAN
45,443.00
101,358.00
@ Rp.
85,000.00
85,000.00
@ Rp.
1,528.00
6,234.24
0.0090
kg PC
m3 Pasir pasang
@ Rp.
152,000.00
1,368.00
0.6000
kg Semen putih
@ Rp.
2,625.00
0.5000
@ Rp.
55,000.00
0.0500
@ Rp.
60,000.00
3,000.00
0.2500
org Pekerja
@ Rp.
40,000.00
10,000.00
0.0125
org Mandor
@ Rp.
65,000.00
4.0800
1,575.00
27,500.00
812.50
41,312.50
JASA 10 %
AK
48,712.00
3,687.50
PEKERJAAN KERAMIK
2
1.0000 m Pasang ubin porselin
2
1.0000 m Tegel porselin
4.6800
AK
1,625.00
36,875.00
JASA 10 %
An.
1,528.00
13,750.00
DIBULATKAN
m 2 Pasang tegel keramik 10/20 berglasir
m2 Tegel keramik 10/20
94,177.24
4,131.25
9,417.72
45,443.75
103,594.96
45,443.00
103,594.00
@ Rp.
60,000.00
60,000.00
@ Rp.
1,528.00
6,234.24
0.0090
kg PC
m3 Pasir pasang
@ Rp.
152,000.00
1,368.00
0.6000
kg Semen putih
@ Rp.
2,625.00
0.5000
@ Rp.
55,000.00
0.0500
@ Rp.
60,000.00
3,000.00
0.2500
org Pekerja
@ Rp.
40,000.00
10,000.00
0.0125
org Mandor
@ Rp.
65,000.00
4.0800
1,575.00
27,500.00
812.50
41,312.50
JASA 10 %
69,177.24
4,131.25
6,917.72
JUMLAH
45,443.75
76,094.96
DIBULATKAN
45,443.00
76,094.00
Analisa Gedung - 32
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
AK
1.0000
1.0000
@ Rp.
64,000.00
64,000.00
@ Rp.
1,528.00
6,234.24
0.0090
kg PC
3
m Pasir pasang
@ Rp.
152,000.00
1,368.00
0.6000
kg Semen putih
@ Rp.
2,625.00
0.5000
@ Rp.
55,000.00
0.0500
@ Rp.
60,000.00
3,000.00
0.2500
org Pekerja
@ Rp.
40,000.00
10,000.00
0.0125
org Mandor
@ Rp.
65,000.00
4.0800
812.50
41,312.50
JASA 10 %
AK
1,575.00
27,500.00
73,177.24
4,131.25
7,317.72
JUMLAH
45,443.75
80,494.96
DIBULATKAN
45,443.00
80,494.00
1.0000
1.0000
@ Rp.
65,000.00
65,000.00
4.0800
@ Rp.
1,528.00
6,234.24
0.0090
kg PC
m3 Pasir pasang
@ Rp.
152,000.00
1,368.00
0.6000
kg Semen putih
@ Rp.
2,625.00
0.5000
@ Rp.
55,000.00
0.0500
@ Rp.
60,000.00
3,000.00
0.2500
org Pekerja
@ Rp.
40,000.00
10,000.00
0.0125
org Mandor
@ Rp.
65,000.00
6.24
0.2300
812.50
41,312.50
JASA 10 %
SNI
1,575.00
27,500.00
DIBULATKAN
m 1 Pasang plint keramik ukuran 10 x 40 cm
m2 Keramik 40/40
74,177.24
4,131.25
7,417.72
45,443.75
81,594.96
45,443.00
81,594.00
@ Rp.
80,000.00
18,400.00
@ Rp.
1,528.00
1,833.60
0.0030
kg PC
m3 Pasir pasang
@ Rp.
152,000.00
456.00
0.1000
kg Semen warna
@ Rp.
12,000.00
1,200.00
0.0300
@ Rp.
55,000.00
0.0030
@ Rp.
60,000.00
180.00
0.0600
org Pekerja
@ Rp.
40,000.00
2,400.00
0.0030
org Mandor
@ Rp.
65,000.00
1.2000
1,650.00
195.00
4,425.00
21,889.60
442.50
2,188.96
JUMLAH
4,867.50
24,078.56
DIBULATKAN
4,867.00
24,078.00
Analisa Gedung - 33
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
SNI
6.25
1.0000
0.1800
Keramik 30/30
@ Rp.
65,000.00
11,700.00
1.6500
@ Rp.
1,528.00
2,521.20
0.0032
kg PC
3
m Pasir pasang
@ Rp.
152,000.00
486.40
0.1000
kg Semen warna
@ Rp.
12,000.00
1,200.00
0.0300
@ Rp.
55,000.00
0.0030
@ Rp.
60,000.00
180.00
0.0600
org Pekerja
@ Rp.
40,000.00
2,400.00
0.0030
org Mandor
@ Rp.
65,000.00
1,650.00
195.00
4,425.00
JASA 10 %
15,907.60
442.50
1,590.76
JUMLAH
4,867.50
17,498.36
DIBULATKAN
4,867.00
17,498.00
1.0000
3.6000
bh Stepnosing granito
@ Rp.
18,700.00
67,320.00
0.4080
@ Rp.
1,528.00
623.42
0.0009
kg PC
3
m Pasir
@ Rp.
152,000.00
136.80
0.0600
kg Semen putih
@ Rp.
2,625.00
0.1000
@ Rp.
55,000.00
0.0100
@ Rp.
60,000.00
600.00
0.0500
org Pekerja
@ Rp.
40,000.00
2,000.00
0.0025
org Mandor
@ Rp.
65,000.00
157.50
5,500.00
162.50
8,262.50
JASA 10 %
68,237.72
826.25
6,823.77
JUMLAH
9,088.75
75,061.50
DIBULATKAN
9,088.00
75,061.00
1.0000
5.0000
@ Rp.
10,000.00
50,000.00
0.4080
@ Rp.
1,528.00
623.42
0.0009
kg PC
m3 Pasir
@ Rp.
152,000.00
136.80
0.0600
kg Semen putih
@ Rp.
2,625.00
0.1000
@ Rp.
55,000.00
0.0100
@ Rp.
60,000.00
600.00
0.0500
org Pekerja
@ Rp.
40,000.00
2,000.00
0.0025
org Mandor
@ Rp.
65,000.00
1.0000
162.50
8,262.50
JASA 10 %
1.0000
157.50
5,500.00
50,917.72
826.25
5,091.77
JUMLAH
9,088.75
56,009.50
DIBULATKAN
9,088.00
56,009.00
@ Rp.
75,000.00
75,000.00
@ Rp.
1,528.00
14,210.40
0.0180
kg PC
m3 Pasir pasang
@ Rp.
152,000.00
2,736.00
1.5000
kg Semen putih
@ Rp.
2,625.00
0.6500
@ Rp.
55,000.00
0.0650
@ Rp.
60,000.00
3,900.00
0.3200
org Pekerja
@ Rp.
40,000.00
12,800.00
0.0160
org Mandor
@ Rp.
65,000.00
9.3000
3,937.50
35,750.00
1,040.00
53,490.00
JASA 10 %
95,883.90
5,349.00
9,588.39
JUMLAH
58,839.00
105,472.29
DIBULATKAN
58,839.00
105,472.00
Analisa Gedung - 34
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
PEKERJAAN CONBLOCK
AK
1.0000
0.0500
0.2500
1.0000
Pasir urug
76,500.00
110,000.00
@ Rp.
55,000.00
0.0250
@ Rp.
60,000.00
1,500.00
0.5000
org Pekerja
@ Rp.
40,000.00
20,000.00
0.0250
org Mandor
@ Rp.
65,000.00
8,200.00
40,562.50
90,200.00
DIBULATKAN
40,562.00
90,200.00
1.0000
1.0000
Conblock
@ Rp.
93,400.00
0.0500
Pasir urug
@ Rp.
110,000.00
0.2500
@ Rp.
55,000.00
0.0250
@ Rp.
60,000.00
1,500.00
0.5000
org Pekerja
@ Rp.
40,000.00
20,000.00
0.0250
org Mandor
@ Rp.
65,000.00
93,400.00
5,500.00
13,750.00
1,625.00
36,875.00
9,890.00
JUMLAH
40,562.50
108,790.00
DIBULATKAN
40,562.00
108,790.00
0.0500
m3 Pasir urug
@ Rp.
110,000.00
0.2500
@ Rp.
55,000.00
0.0250
@ Rp.
60,000.00
1,500.00
0.5000
org Pekerja
@ Rp.
40,000.00
20,000.00
0.0250
org Mandor
@ Rp.
65,000.00
76,200.00
5,500.00
13,750.00
1,625.00
81,700.00
3,687.50
8,170.00
JUMLAH
40,562.50
89,870.00
DIBULATKAN
40,562.00
89,870.00
1.0000
0.0500
0.2500
76,200.00
36,875.00
JASA 10 %
1.0000
98,900.00
3,687.50
1.0000
1.0000
82,000.00
JUMLAH
JASA 10 %
AK
1,625.00
3,687.50
AK
5,500.00
13,750.00
36,875.00
JASA 10 %
AK
76,500.00
@ Rp.
Pasir urug
93,400.00
93,400.00
@ Rp.
110,000.00
@ Rp.
55,000.00
0.0250
@ Rp.
60,000.00
1,500.00
0.5000
org Pekerja
@ Rp.
40,000.00
20,000.00
0.0250
org Mandor
@ Rp.
65,000.00
5,500.00
13,750.00
1,625.00
36,875.00
JASA 10 %
98,900.00
3,687.50
9,890.00
JUMLAH
40,562.50
108,790.00
DIBULATKAN
40,562.00
108,790.00
Analisa Gedung - 35
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
AK
1.0000
1.0000
Conblock
@ Rp.
87,000.00
0.0500
Pasir urug
@ Rp.
110,000.00
0.2500
@ Rp.
55,000.00
0.0250
@ Rp.
60,000.00
1,500.00
0.5000
org Pekerja
@ Rp.
40,000.00
20,000.00
0.0250
org Mandor
@ Rp.
65,000.00
1.0000
9,250.00
JUMLAH
40,562.50
101,750.00
DIBULATKAN
40,562.00
101,750.00
0.0500
0.2500
@ Rp.
55,000.00
0.0250
@ Rp.
60,000.00
1,500.00
0.5000
org Pekerja
@ Rp.
40,000.00
20,000.00
0.0250
org Mandor
@ Rp.
65,000.00
104,000.00
104,000.00
110,000.00
5,500.00
13,750.00
1,625.00
36,875.00
JASA 10 %
10,950.00
JUMLAH
40,562.50
120,450.00
DIBULATKAN
40,562.00
120,450.00
0.0500
m3 Pasir urug
@ Rp.
110,000.00
0.2500
@ Rp.
55,000.00
0.0250
@ Rp.
60,000.00
1,500.00
0.5000
org Pekerja
@ Rp.
40,000.00
20,000.00
0.0250
org Mandor
@ Rp.
65,000.00
87,000.00
87,000.00
5,500.00
13,750.00
1,625.00
36,875.00
JASA 10 %
9,250.00
JUMLAH
40,562.50
101,750.00
DIBULATKAN
40,562.00
101,750.00
104,000.00
0.0500
m3 Pasir urug
@ Rp.
110,000.00
0.2500
@ Rp.
55,000.00
0.0250
@ Rp.
60,000.00
1,500.00
0.5000
org Pekerja
@ Rp.
40,000.00
20,000.00
0.0250
org Mandor
@ Rp.
65,000.00
104,000.00
5,500.00
13,750.00
1,625.00
36,875.00
JASA 10 %
109,500.00
3,687.50
10,950.00
JUMLAH
40,562.50
120,450.00
DIBULATKAN
40,562.00
120,450.00
1.0000
@ Rp.
82,800.00
0.0500
m3 Pasir urug
@ Rp.
110,000.00
0.2500
@ Rp.
55,000.00
0.0250
@ Rp.
60,000.00
1,500.00
0.5000
org Pekerja
@ Rp.
40,000.00
20,000.00
0.0250
org Mandor
@ Rp.
65,000.00
1.0000
92,500.00
3,687.50
1.0000
1.0000
109,500.00
3,687.50
1.0000
1.0000
92,500.00
3,687.50
AK
1,625.00
1.0000
AK
5,500.00
13,750.00
36,875.00
JASA 10 %
AK
87,000.00
82,800.00
5,500.00
13,750.00
1,625.00
36,875.00
JASA 10 %
88,300.00
3,687.50
8,830.00
JUMLAH
40,562.50
97,130.00
DIBULATKAN
40,562.00
97,130.00
Analisa Gedung - 36
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
1.0000
1.0000
Grassblock
@ Rp.
82,800.00
0.0500
Pasir urug
@ Rp.
110,000.00
0.2500
@ Rp.
55,000.00
0.0250
@ Rp.
60,000.00
1,500.00
0.5000
org Pekerja
@ Rp.
40,000.00
20,000.00
0.0250
org Mandor
@ Rp.
65,000.00
5,500.00
13,750.00
1,625.00
36,875.00
JASA 10 %
AK
82,800.00
88,300.00
3,687.50
8,830.00
JUMLAH
40,562.50
97,130.00
DIBULATKAN
40,562.00
97,130.00
1.0000
bh
1.0000
bh Buis beton
64,000.00
0.1250
@ Rp.
55,000.00
0.0125
@ Rp.
60,000.00
750.00
0.2500
org Pekerja
@ Rp.
40,000.00
10,000.00
64,000.00
6,875.00
17,625.00
JASA 10 %
64,000.00
1,762.50
6,400.00
JUMLAH
19,387.50
70,400.00
DIBULATKAN
19,387.00
70,400.00
1.0000
6.28
1.1000
03-3434-2002
15.0000
Kayu kamper
@ Rp.
9,500,000.00
10,450,000.00
kg Besi strip
@ Rp.
15,000.00
225,000.00
@ Rp.
16,000.00
@ Rp.
60,000.00
1.2000
@ Rp.
65,000.00
78,000.00
4.0000
org Pekerja
@ Rp.
40,000.00
160,000.00
0.2000
org Mandor
@ Rp.
65,000.00
0.8000
12.0000
12,800.00
720,000.00
13,000.00
971,000.00
JASA 10 %
10,687,800.00
97,100.00
1,068,780.00
JUMLAH
1,068,100.00
11,756,580.00
DIBULATKAN
1,068,100.00
11,756,580.00
@ Rp.
8,700,000.00
9,570,000.00
kg Besi strip
@ Rp.
15,000.00
225,000.00
@ Rp.
16,000.00
@ Rp.
60,000.00
1.2000
@ Rp.
65,000.00
78,000.00
4.0000
org Pekerja
@ Rp.
40,000.00
160,000.00
0.2000
org Mandor
@ Rp.
65,000.00
SNI
1.0000
6.30
1.1000
03-3434-2002
15.0000
0.8000
12.0000
12,800.00
720,000.00
13,000.00
971,000.00
JASA 10 %
9,807,800.00
97,100.00
980,780.00
JUMLAH
1,068,100.00
10,788,580.00
DIBULATKAN
1,068,100.00
10,788,580.00
@ Rp.
11,500,000.00
12,650,000.00
kg Besi strip
@ Rp.
15,000.00
225,000.00
@ Rp.
16,000.00
@ Rp.
60,000.00
1.2000
@ Rp.
65,000.00
78,000.00
4.0000
org Pekerja
@ Rp.
40,000.00
160,000.00
0.2000
org Mandor
@ Rp.
65,000.00
SNI
1.0000
03-3434-2002
15.0000
1.1000
0.8000
12.0000
12,800.00
720,000.00
13,000.00
971,000.00
JASA 10 %
12,887,800.00
97,100.00
1,288,780.00
JUMLAH
1,068,100.00
14,176,580.00
DIBULATKAN
1,068,100.00
14,176,580.00
Analisa Gedung - 37
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
SNI
1.0000
03-3434-2002
15.0000
kg Besi strip
@ Rp.
15,000.00
@ Rp.
16,000.00
@ Rp.
60,000.00
1.2000
@ Rp.
65,000.00
78,000.00
4.0000
org Pekerja
@ Rp.
40,000.00
160,000.00
0.2000
org Mandor
@ Rp.
65,000.00
0.8000
12.0000
23,780.00
JUMLAH
1,068,100.00
261,580.00
DIBULATKAN
1,068,100.00
261,580.00
1.1000
Kayu bengkirai
@ Rp.
11,500,000.00
0.8000
@ Rp.
16,000.00
@ Rp.
60,000.00
1.2000
@ Rp.
65,000.00
78,000.00
4.0000
org Pekerja
@ Rp.
40,000.00
160,000.00
0.2000
org Mandor
@ Rp.
65,000.00
0.8000
12,800.00
720,000.00
13,000.00
12,662,800.00
97,100.00
1,266,280.00
JUMLAH
1,068,100.00
13,929,080.00
DIBULATKAN
1,068,100.00
13,929,080.00
@ Rp.
16,000.00
@ Rp.
60,000.00
1.2000
@ Rp.
65,000.00
78,000.00
4.0000
org Pekerja
@ Rp.
40,000.00
160,000.00
0.2000
org Mandor
@ Rp.
65,000.00
12.0000
12,800.00
720,000.00
13,000.00
971,000.00
JASA 10 %
12,800.00
97,100.00
1,280.00
JUMLAH
1,068,100.00
14,080.00
DIBULATKAN
1,068,100.00
14,080.00
1.0000
0.1500
kg Paku usuk
@ Rp.
16,000.00
0.1000
kg Paku reng
@ Rp.
16,000.00
0.1000
@ Rp.
60,000.00
0.0100
@ Rp.
65,000.00
650.00
0.1000
org Pekerja
@ Rp.
40,000.00
4,000.00
0.0025
org Mandor
@ Rp.
65,000.00
2,400.00
1,600.00
6,000.00
162.50
10,812.50
JASA 10 %
F.16
12,650,000.00
971,000.00
JASA 10 %
1.0000
237,800.00
97,100.00
F.16
13,000.00
1.0000
12.0000
SNI
12,800.00
720,000.00
971,000.00
JASA 10 %
SNI
225,000.00
4,000.00
1,081.25
400.00
JUMLAH
11,893.75
4,400.00
DIBULATKAN
11,893.00
4,400.00
2.2000
@ Rp.
280,000.00
616,000.00
5.0000
@ Rp.
48,000.00
240,000.00
0.1500
kg Paku usuk
@ Rp.
16,000.00
2,400.00
0.1000
kg Paku reng
@ Rp.
16,000.00
0.1000
@ Rp.
60,000.00
0.0100
@ Rp.
65,000.00
650.00
0.1000
org Pekerja
@ Rp.
40,000.00
4,000.00
0.0025
org Mandor
@ Rp.
65,000.00
1.0000
1,600.00
6,000.00
162.50
10,812.50
JASA 10 %
860,000.00
1,081.25
86,000.00
JUMLAH
11,893.75
946,000.00
DIBULATKAN
11,893.00
946,000.00
Analisa Gedung - 38
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
AK
1.0000
2.2000
@ Rp.
280,000.00
616,000.00
5.0000
@ Rp.
13,800.00
69,000.00
0.1500
kg Paku usuk
@ Rp.
16,000.00
2,400.00
0.1000
kg Paku reng
@ Rp.
16,000.00
0.1000
@ Rp.
60,000.00
0.0100
@ Rp.
65,000.00
650.00
0.1000
org Pekerja
@ Rp.
40,000.00
4,000.00
0.0025
org Mandor
@ Rp.
65,000.00
68,900.00
JUMLAH
11,893.75
757,900.00
DIBULATKAN
11,893.00
757,900.00
2.2000
5.0000
0.1500
80,500.00
177,100.00
@ Rp.
48,000.00
240,000.00
kg Paku usuk
@ Rp.
16,000.00
2,400.00
0.1000
kg Paku reng
@ Rp.
16,000.00
0.1000
@ Rp.
60,000.00
0.0100
@ Rp.
65,000.00
650.00
0.1000
org Pekerja
@ Rp.
40,000.00
4,000.00
0.0025
org Mandor
@ Rp.
65,000.00
1,600.00
6,000.00
162.50
10,812.50
JASA 10 %
AK
689,000.00
1,081.25
1.0000
162.50
10,812.50
JASA 10 %
AK
1,600.00
6,000.00
421,100.00
1,081.25
42,110.00
JUMLAH
11,893.75
463,210.00
DIBULATKAN
11,893.00
463,210.00
2.2000
80,500.00
177,100.00
5.0000
@ Rp.
13,800.00
69,000.00
0.1500
kg Paku usuk
@ Rp.
16,000.00
2,400.00
0.1000
kg Paku reng
@ Rp.
16,000.00
0.1000
@ Rp.
60,000.00
0.0100
@ Rp.
65,000.00
650.00
0.1000
org Pekerja
@ Rp.
40,000.00
4,000.00
0.0025
org Mandor
@ Rp.
65,000.00
1.0000
1,600.00
6,000.00
162.50
10,812.50
JASA 10 %
250,100.00
1,081.25
25,010.00
JUMLAH
11,893.75
275,110.00
DIBULATKAN
11,893.00
275,110.00
Analisa Gedung - 39
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
F.16
1.0000
2.2000
@ Rp.
280,000.00
616,000.00
4.0000
@ Rp.
96,000.00
384,000.00
0.1500
kg Paku usuk
@ Rp.
16,000.00
2,400.00
0.1000
kg Paku reng
@ Rp.
16,000.00
0.1000
@ Rp.
60,000.00
0.0100
@ Rp.
65,000.00
650.00
0.1000
org Pekerja
@ Rp.
40,000.00
4,000.00
0.0025
org Mandor
@ Rp.
65,000.00
100,400.00
JUMLAH
11,893.75
1,104,400.00
DIBULATKAN
11,893.00
1,104,400.00
2.2000
4.0000
0.1500
80,500.00
177,100.00
@ Rp.
38,400.00
153,600.00
kg Paku usuk
@ Rp.
16,000.00
2,400.00
0.1000
kg Paku reng
@ Rp.
16,000.00
0.1000
@ Rp.
60,000.00
0.0100
@ Rp.
65,000.00
650.00
0.1000
org Pekerja
@ Rp.
40,000.00
4,000.00
0.0025
org Mandor
@ Rp.
65,000.00
1,600.00
6,000.00
162.50
10,812.50
JASA 10 %
AK
1,004,000.00
1,081.25
m 2 Pasang usuk 5/7 kayu bengkirai, reng 3/4 kayu jati lokal
m1 Usuk kayu bengkirai 5/7
@ Rp.
1.0000
162.50
10,812.50
JASA 10 %
AK
1,600.00
6,000.00
334,700.00
1,081.25
33,470.00
JUMLAH
11,893.75
368,170.00
DIBULATKAN
11,893.00
368,170.00
2.2000
80,500.00
177,100.00
4.0000
@ Rp.
27,600.00
110,400.00
0.1500
kg Paku usuk
@ Rp.
16,000.00
2,400.00
0.1000
kg Paku reng
@ Rp.
16,000.00
0.1000
@ Rp.
60,000.00
0.0100
@ Rp.
65,000.00
650.00
0.1000
org Pekerja
@ Rp.
40,000.00
4,000.00
0.0025
org Mandor
@ Rp.
65,000.00
1.0000
1,600.00
6,000.00
162.50
10,812.50
JASA 10 %
291,500.00
1,081.25
29,150.00
JUMLAH
11,893.75
320,650.00
DIBULATKAN
11,893.00
320,650.00
1.0000
6.1
1.1000
03-3434-2002
20.0000
40,000,000.00
@ Rp.
60,000.00
1,200,000.00
2.0000
@ Rp.
65,000.00
130,000.00
6.0000
org Pekerja
@ Rp.
40,000.00
240,000.00
0.3000
org Mandor
@ Rp.
65,000.00
1.0000
6.1
1.1000
03-3434-2002
20.0000
19,500.00
1,589,500.00
JASA 10 %
SNI
44,000,000.00
44,000,000.00
158,950.00
4,400,000.00
JUMLAH
1,748,450.00
48,400,000.00
DIBULATKAN
1,748,450.00
48,400,000.00
16,000,000.00
17,600,000.00
@ Rp.
60,000.00
1,200,000.00
2.0000
@ Rp.
65,000.00
130,000.00
6.0000
org Pekerja
@ Rp.
40,000.00
240,000.00
0.3000
org Mandor
@ Rp.
65,000.00
19,500.00
1,589,500.00
JASA 10 %
17,600,000.00
158,950.00
1,760,000.00
JUMLAH
1,748,450.00
19,360,000.00
DIBULATKAN
1,748,450.00
19,360,000.00
Analisa Gedung - 40
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
1.0000
6.2
1.2000
03-3434-2002
18.0000
SNI
Kayu kamper
@ Rp.
9,500,000.00
@ Rp.
60,000.00
1,080,000.00
2.0000
@ Rp.
65,000.00
130,000.00
6.0000
org Pekerja
@ Rp.
40,000.00
240,000.00
0.3000
org Mandor
@ Rp.
65,000.00
1.0000
1.2000
03-3434-2002
1,140,000.00
JUMLAH
1,616,450.00
12,540,000.00
DIBULATKAN
1,616,450.00
12,540,000.00
Kayu kruing
@ Rp.
8,700,000.00
@ Rp.
60,000.00
1,080,000.00
2.0000
@ Rp.
65,000.00
130,000.00
6.0000
org Pekerja
@ Rp.
40,000.00
240,000.00
0.3000
org Mandor
@ Rp.
65,000.00
18.0000
1.2000
03-3434-2002
18.0000
10,440,000.00
19,500.00
1,469,500.00
JASA 10 %
1.0000
11,400,000.00
146,950.00
SNI
19,500.00
1,469,500.00
JASA 10 %
SNI
11,400,000.00
10,440,000.00
146,950.00
1,044,000.00
JUMLAH
1,616,450.00
11,484,000.00
DIBULATKAN
1,616,450.00
11,484,000.00
11,500,000.00
13,800,000.00
@ Rp.
60,000.00
1,080,000.00
2.0000
@ Rp.
65,000.00
130,000.00
6.0000
org Pekerja
@ Rp.
40,000.00
240,000.00
0.3000
org Mandor
@ Rp.
65,000.00
19,500.00
1,469,500.00
JASA 10 %
13,800,000.00
146,950.00
1,380,000.00
JUMLAH
1,616,450.00
15,180,000.00
DIBULATKAN
1,616,450.00
15,180,000.00
SNI
1.0000
6.19
0.0196
03-3434-2002
0.0300
@ Rp.
16,000.00
480.00
0.3000
kg Lem kayu
@ Rp.
22,000.00
6,600.00
1.0000
@ Rp.
139,000.00
2.0000
@ Rp.
60,000.00
120,000.00
0.2000
@ Rp.
65,000.00
13,000.00
0.6000
org Pekerja
@ Rp.
40,000.00
24,000.00
0.0300
org Mandor
@ Rp.
65,000.00
44,000,000.00
862,400.00
139,000.00
1,950.00
158,950.00
JASA 10 %
1,008,480.00
15,895.00
100,848.00
JUMLAH
174,845.00
1,109,328.00
DIBULATKAN
174,845.00
1,109,328.00
SNI
1.0000
6.19
0.0196
03-3434-2002
0.0300
@ Rp.
16,000.00
480.00
0.3000
kg Lem kayu
@ Rp.
22,000.00
6,600.00
1.0000
@ Rp.
139,000.00
2.0000
@ Rp.
60,000.00
120,000.00
0.2000
@ Rp.
65,000.00
13,000.00
0.6000
org Pekerja
@ Rp.
40,000.00
24,000.00
0.0300
org Mandor
@ Rp.
65,000.00
16,400,000.00
321,440.00
139,000.00
1,950.00
158,950.00
JASA 10 %
467,520.00
15,895.00
46,752.00
JUMLAH
174,845.00
514,272.00
DIBULATKAN
174,845.00
514,272.00
Analisa Gedung - 41
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
1.0000
6.20
0.0196
@ Rp.
11,000,000.00
03-3434-2002
0.0300
@ Rp.
16,000.00
480.00
0.3000
kg Lem kayu
@ Rp.
22,000.00
6,600.00
1.0000
@ Rp.
139,000.00
2.0000
@ Rp.
60,000.00
120,000.00
0.2000
@ Rp.
65,000.00
13,000.00
0.6000
org Pekerja
@ Rp.
40,000.00
24,000.00
0.0300
org Mandor
@ Rp.
65,000.00
SNI
03-3434-2002
361,680.00
36,168.00
JUMLAH
174,845.00
397,848.00
DIBULATKAN
174,845.00
397,848.00
0.0196
0.0300
@ Rp.
16,000.00
480.00
0.3000
kg Lem kayu
@ Rp.
22,000.00
6,600.00
1.0000
@ Rp.
139,000.00
2.0000
@ Rp.
60,000.00
120,000.00
0.2000
@ Rp.
65,000.00
13,000.00
0.6000
org Pekerja
@ Rp.
40,000.00
24,000.00
0.0300
org Mandor
@ Rp.
65,000.00
1.0000
9,500,000.00
186,200.00
139,000.00
1,950.00
158,950.00
JASA 10 %
03-3434-2002
1,950.00
15,895.00
SNI
139,000.00
158,950.00
JASA 10 %
SNI
215,600.00
332,280.00
15,895.00
33,228.00
JUMLAH
174,845.00
365,508.00
DIBULATKAN
174,845.00
365,508.00
0.0196
0.0300
@ Rp.
16,000.00
480.00
0.3000
kg Lem kayu
@ Rp.
22,000.00
6,600.00
1.0000
@ Rp.
139,000.00
2.0000
@ Rp.
60,000.00
120,000.00
0.2000
@ Rp.
65,000.00
13,000.00
0.6000
org Pekerja
@ Rp.
40,000.00
24,000.00
0.0300
org Mandor
@ Rp.
65,000.00
1.0000
12,000,000.00
235,200.00
139,000.00
1,950.00
158,950.00
JASA 10 %
38,128.00
JUMLAH
174,845.00
419,408.00
DIBULATKAN
174,845.00
419,408.00
0.0350
@ Rp.
44,000,000.00
2.0000
@ Rp.
60,000.00
120,000.00
0.2000
@ Rp.
65,000.00
13,000.00
0.8000
org Pekerja
@ Rp.
40,000.00
32,000.00
0.0400
org Mandor
@ Rp.
65,000.00
SNI
1.0000
6.9
03-3434-2002
1,540,000.00
2,600.00
167,600.00
JASA 10 %
154,000.00
JUMLAH
184,360.00
1,694,000.00
DIBULATKAN
184,360.00
1,694,000.00
0.0350
@ Rp.
16,400,000.00
2.0000
@ Rp.
60,000.00
120,000.00
0.2000
@ Rp.
65,000.00
13,000.00
0.8000
org Pekerja
@ Rp.
40,000.00
32,000.00
0.0400
org Mandor
@ Rp.
65,000.00
1.0000
6.9
03-3434-2002
1,540,000.00
16,760.00
SNI
381,280.00
15,895.00
574,000.00
2,600.00
167,600.00
JASA 10 %
574,000.00
16,760.00
57,400.00
JUMLAH
184,360.00
631,400.00
DIBULATKAN
184,360.00
631,400.00
Analisa Gedung - 42
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
1.0000
610
0.0350
@ Rp.
11,000,000.00
03-3434-2002
2.0000
@ Rp.
60,000.00
120,000.00
0.2000
@ Rp.
65,000.00
13,000.00
0.8000
org Pekerja
@ Rp.
40,000.00
32,000.00
0.0400
org Mandor
@ Rp.
65,000.00
SNI
03-3434-2002
38,500.00
JUMLAH
184,360.00
423,500.00
DIBULATKAN
184,360.00
423,500.00
0.0350
@ Rp.
9,500,000.00
2.0000
@ Rp.
60,000.00
120,000.00
0.2000
@ Rp.
65,000.00
13,000.00
0.8000
org Pekerja
@ Rp.
40,000.00
32,000.00
0.0400
org Mandor
@ Rp.
65,000.00
1.0000
03-3434-2002
332,500.00
2,600.00
167,600.00
JASA 10 %
332,500.00
16,760.00
33,250.00
JUMLAH
184,360.00
365,750.00
DIBULATKAN
184,360.00
365,750.00
0.0350
2.0000
@ Rp.
60,000.00
120,000.00
0.2000
@ Rp.
65,000.00
13,000.00
0.8000
org Pekerja
@ Rp.
40,000.00
32,000.00
0.0400
org Mandor
@ Rp.
65,000.00
1.0000
385,000.00
16,760.00
SNI
2,600.00
167,600.00
JASA 10 %
SNI
385,000.00
12,000,000.00
420,000.00
2,600.00
167,600.00
JASA 10 %
420,000.00
16,760.00
42,000.00
JUMLAH
184,360.00
462,000.00
DIBULATKAN
184,360.00
462,000.00
SNI
1.0000
6.7
0.0400
03-3434-2002
2.5000
@ Rp.
60,000.00
150,000.00
0.2500
@ Rp.
65,000.00
16,250.00
1.0000
org Pekerja
@ Rp.
40,000.00
40,000.00
0.0500
org Mandor
@ Rp.
65,000.00
44,000,000.00
1,760,000.00
3,250.00
209,500.00
JASA 10 %
1,760,000.00
20,950.00
176,000.00
JUMLAH
230,450.00
1,936,000.00
DIBULATKAN
230,450.00
1,936,000.00
SNI
1.0000
6.7
0.0400
03-3434-2002
2.5000
@ Rp.
60,000.00
150,000.00
0.2500
@ Rp.
65,000.00
16,250.00
1.0000
org Pekerja
@ Rp.
40,000.00
40,000.00
0.0500
org Mandor
@ Rp.
65,000.00
16,400,000.00
656,000.00
3,250.00
209,500.00
JASA 10 %
656,000.00
20,950.00
65,600.00
JUMLAH
230,450.00
721,600.00
DIBULATKAN
230,450.00
721,600.00
SNI
1.0000
6.8
0.0400
03-3434-2002
2.5000
@ Rp.
60,000.00
150,000.00
0.2500
@ Rp.
65,000.00
16,250.00
1.0000
org Pekerja
@ Rp.
40,000.00
40,000.00
0.0500
org Mandor
@ Rp.
65,000.00
11,000,000.00
440,000.00
3,250.00
209,500.00
JASA 10 %
440,000.00
20,950.00
44,000.00
JUMLAH
230,450.00
484,000.00
DIBULATKAN
230,450.00
484,000.00
Analisa Gedung - 43
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
SNI
03-3434-2002
1.0000
0.0400
@ Rp.
9,500,000.00
2.5000
@ Rp.
60,000.00
150,000.00
0.2500
@ Rp.
65,000.00
16,250.00
1.0000
org Pekerja
@ Rp.
40,000.00
40,000.00
0.0500
org Mandor
@ Rp.
65,000.00
03-3434-2002
3,250.00
209,500.00
JASA 10 %
SNI
380,000.00
38,000.00
JUMLAH
230,450.00
418,000.00
DIBULATKAN
230,450.00
418,000.00
0.0400
@ Rp.
12,000,000.00
2.5000
@ Rp.
60,000.00
150,000.00
0.2500
@ Rp.
65,000.00
16,250.00
1.0000
org Pekerja
@ Rp.
40,000.00
40,000.00
0.0500
org Mandor
@ Rp.
65,000.00
1.0000
480,000.00
3,250.00
209,500.00
JASA 10 %
48,000.00
JUMLAH
230,450.00
528,000.00
DIBULATKAN
230,450.00
528,000.00
SNI
1.0000
0.0640
@ Rp.
44,000,000.00
03-3434-2002
3.0000
@ Rp.
60,000.00
180,000.00
0.3000
@ Rp.
65,000.00
19,500.00
1.0000
org Pekerja
@ Rp.
40,000.00
40,000.00
0.3000
org Mandor
@ Rp.
65,000.00
281,600.00
JUMLAH
284,900.00
3,097,600.00
DIBULATKAN
284,900.00
3,097,600.00
@ Rp.
16,400,000.00
3.0000
@ Rp.
60,000.00
180,000.00
0.3000
@ Rp.
65,000.00
19,500.00
1.0000
org Pekerja
@ Rp.
40,000.00
40,000.00
0.3000
org Mandor
@ Rp.
65,000.00
1,049,600.00
19,500.00
259,000.00
JASA 10 %
104,960.00
JUMLAH
284,900.00
1,154,560.00
DIBULATKAN
284,900.00
1,154,560.00
0.0640
@ Rp.
11,000,000.00
3.0000
@ Rp.
60,000.00
180,000.00
0.3000
@ Rp.
65,000.00
19,500.00
1.0000
org Pekerja
@ Rp.
40,000.00
40,000.00
0.0500
org Mandor
@ Rp.
65,000.00
1.0000
6.13
03-3434-2002
704,000.00
3,250.00
242,750.00
JASA 10 %
704,000.00
24,275.00
70,400.00
JUMLAH
267,025.00
774,400.00
DIBULATKAN
267,025.00
774,400.00
0.0640
@ Rp.
9,500,000.00
3.0000
@ Rp.
60,000.00
180,000.00
0.3000
@ Rp.
65,000.00
19,500.00
1.0000
org Pekerja
@ Rp.
40,000.00
40,000.00
0.0500
org Mandor
@ Rp.
65,000.00
1.0000
1,049,600.00
25,900.00
SNI
2,816,000.00
25,900.00
0.0640
6.12
03-3434-2002
19,500.00
03-3434-2002
SNI
2,816,000.00
259,000.00
JASA 10 %
1.0000
480,000.00
20,950.00
6.12
SNI
380,000.00
20,950.00
608,000.00
3,250.00
242,750.00
JASA 10 %
608,000.00
24,275.00
60,800.00
JUMLAH
267,025.00
668,800.00
DIBULATKAN
267,025.00
668,800.00
Analisa Gedung - 44
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
SNI
03-3434-2002
1.0000
0.0640
@ Rp.
12,000,000.00
3.0000
@ Rp.
60,000.00
180,000.00
0.3000
@ Rp.
65,000.00
19,500.00
1.0000
org Pekerja
@ Rp.
40,000.00
40,000.00
0.0500
org Mandor
@ Rp.
65,000.00
768,000.00
3,250.00
242,750.00
JASA 10 %
768,000.00
24,275.00
76,800.00
JUMLAH
267,025.00
844,800.00
DIBULATKAN
267,025.00
844,800.00
PEKERJAAN PLAFOND
m 2 Pasang rangka langit-langit (1,00 x 1,00) m, kayu lama
SNI
1.0000
03-3434-2002
0.1000
@ Rp.
16,000.00
0.2500
@ Rp.
60,000.00
15,000.00
0.0250
@ Rp.
65,000.00
1,625.00
0.1500
org Pekerja
@ Rp.
40,000.00
6,000.00
0.0075
org Mandor
@ Rp.
65,000.00
1,600.00
487.50
23,112.50
JASA 10 %
160.00
JUMLAH
25,423.75
1,760.00
DIBULATKAN
25,423.00
1,760.00
SNI
1.0000
6.39
0.0120
03-3434-2002
0.1000
@ Rp.
16,000.00
0.2500
@ Rp.
60,000.00
15,000.00
0.0250
@ Rp.
65,000.00
1,625.00
0.1500
org Pekerja
@ Rp.
40,000.00
6,000.00
0.0075
org Mandor
@ Rp.
65,000.00
9,500,000.00
03-3434-2002
487.50
11,560.00
25,423.75
127,160.00
DIBULATKAN
25,423.00
127,160.00
0.0120
Kayu kruing
@ Rp.
8,700,000.00
0.1000
@ Rp.
16,000.00
0.2500
@ Rp.
60,000.00
15,000.00
0.0250
@ Rp.
65,000.00
1,625.00
0.1500
org Pekerja
@ Rp.
40,000.00
6,000.00
0.0075
org Mandor
@ Rp.
65,000.00
1.0000
104,400.00
1,600.00
487.50
23,112.50
10,600.00
JUMLAH
25,423.75
116,600.00
DIBULATKAN
25,423.00
116,600.00
0.0120
0.1000
@ Rp.
16,000.00
0.2500
@ Rp.
60,000.00
15,000.00
0.0250
@ Rp.
65,000.00
1,625.00
0.1500
org Pekerja
@ Rp.
40,000.00
6,000.00
0.0075
org Mandor
@ Rp.
65,000.00
11,500,000.00
138,000.00
1,600.00
487.50
23,112.50
JASA 10 %
139,600.00
2,311.25
13,960.00
JUMLAH
25,423.75
153,560.00
DIBULATKAN
25,423.00
153,560.00
0.0130
0.1200
kg Paku
@ Rp.
16,000.00
0.2700
@ Rp.
60,000.00
16,200.00
0.0270
@ Rp.
65,000.00
1,755.00
0.1700
org Pekerja
@ Rp.
40,000.00
6,800.00
0.0085
org Mandor
@ Rp.
65,000.00
1.0000
106,000.00
2,311.25
1.0000
115,600.00
JUMLAH
JASA 10 %
03-3434-2002
1,600.00
2,311.25
SNI
114,000.00
23,112.50
JASA 10 %
SNI
1,600.00
2,311.25
9,500,000.00
123,500.00
1,920.00
552.50
25,307.50
JASA 10 %
125,420.00
2,530.75
12,542.00
JUMLAH
27,838.25
137,962.00
DIBULATKAN
27,838.00
137,962.00
Analisa Gedung - 45
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
1.0000
0.0130
Kayu kruing
@ Rp.
8,700,000.00
0.1200
kg Paku
@ Rp.
16,000.00
0.2700
@ Rp.
60,000.00
16,200.00
0.0270
@ Rp.
65,000.00
1,755.00
0.1700
org Pekerja
@ Rp.
40,000.00
6,800.00
0.0085
org Mandor
@ Rp.
65,000.00
113,100.00
1,920.00
552.50
25,307.50
JASA 10 %
11,502.00
JUMLAH
27,838.25
126,522.00
DIBULATKAN
27,838.00
126,522.00
1.0000
0.0130
Kayu bengkirai
@ Rp.
11,500,000.00
0.1200
kg Paku
@ Rp.
16,000.00
0.2700
@ Rp.
60,000.00
16,200.00
0.0270
@ Rp.
65,000.00
1,755.00
0.1700
org Pekerja
@ Rp.
40,000.00
6,800.00
0.0085
org Mandor
@ Rp.
65,000.00
149,500.00
1,920.00
552.50
25,307.50
JASA 10 %
15,142.00
JUMLAH
27,838.25
166,562.00
DIBULATKAN
27,838.00
166,562.00
1.0000
6.1
1.1000
@ Rp.
20,000.00
03-2838-2002
0.0100
kg Paku eternit
@ Rp.
23,000.00
0.0700
@ Rp.
60,000.00
0.0070
@ Rp.
65,000.00
455.00
0.0300
org Pekerja
@ Rp.
40,000.00
1,200.00
0.0015
org Mandor
@ Rp.
65,000.00
22,000.00
230.00
4,200.00
97.50
5,952.50
JASA 10 %
22,230.00
595.25
2,223.00
JUMLAH
6,547.75
24,453.00
DIBULATKAN
6,547.00
24,453.00
1.0000
1.1000
@ Rp.
20,000.00
22,000.00
2.6000
@ Rp.
4,000.00
10,400.00
0.0100
kg Paku eternit
@ Rp.
23,000.00
230.00
0.0100
kg Paku plepet
@ Rp.
20,000.00
0.0700
@ Rp.
60,000.00
0.0070
@ Rp.
65,000.00
455.00
0.0300
org Pekerja
@ Rp.
40,000.00
1,200.00
0.0015
org Mandor
@ Rp.
65,000.00
200.00
4,200.00
97.50
5,952.50
JASA 10 %
03-2838-2002
151,420.00
2,530.75
SNI
SNI
115,020.00
2,530.75
32,830.00
595.25
3,283.00
JUMLAH
6,547.75
36,113.00
DIBULATKAN
6,547.00
36,113.00
0.0120
0.0600
kg Paku biasa
@ Rp.
20,000.00
1,200.00
1.1000
@ Rp.
20,000.00
22,000.00
0.3200
@ Rp.
60,000.00
19,200.00
0.0320
@ Rp.
65,000.00
2,080.00
0.1800
org Pekerja
@ Rp.
40,000.00
7,200.00
0.0090
org Mandor
@ Rp.
65,000.00
1.0000
9,500,000.00
114,000.00
585.00
29,065.00
JASA 10 %
137,200.00
2,906.50
13,720.00
JUMLAH
31,971.50
150,920.00
DIBULATKAN
31,971.00
150,920.00
Analisa Gedung - 46
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
SNI
03-2838-2002
1.0000
0.0120
@ Rp.
8,700,000.00
0.0600
kg Paku biasa
@ Rp.
20,000.00
1,200.00
1.1000
@ Rp.
20,000.00
22,000.00
0.3200
@ Rp.
60,000.00
19,200.00
0.0320
@ Rp.
65,000.00
2,080.00
0.1800
org Pekerja
@ Rp.
40,000.00
7,200.00
0.0090
org Mandor
@ Rp.
65,000.00
03-2838-2002
1.0000
585.00
29,065.00
JASA 10 %
SNI
104,400.00
127,600.00
2,906.50
12,760.00
JUMLAH
31,971.50
140,360.00
DIBULATKAN
31,971.00
140,360.00
0.0120
0.0600
kg Paku biasa
@ Rp.
20,000.00
1,200.00
1.1000
@ Rp.
20,000.00
22,000.00
0.3200
@ Rp.
60,000.00
19,200.00
0.0320
@ Rp.
65,000.00
2,080.00
0.1800
org Pekerja
@ Rp.
40,000.00
7,200.00
0.0090
org Mandor
@ Rp.
65,000.00
11,500,000.00
138,000.00
585.00
29,065.00
JASA 10 %
161,200.00
2,906.50
16,120.00
JUMLAH
31,971.50
177,320.00
DIBULATKAN
31,971.00
177,320.00
SNI
1.0000
03-2838-2002
0.0600
kg Paku biasa
@ Rp.
20,000.00
1,200.00
1.1000
@ Rp.
20,000.00
22,000.00
2.6000
@ Rp.
4,000.00
10,400.00
0.0100
kg Paku eternit
@ Rp.
23,000.00
230.00
0.0100
kg Paku plepet
@ Rp.
20,000.00
0.3200
@ Rp.
60,000.00
19,200.00
0.0320
@ Rp.
65,000.00
2,080.00
0.1800
org Pekerja
@ Rp.
40,000.00
7,200.00
0.0090
org Mandor
@ Rp.
65,000.00
03-2838-2002
3,403.00
JUMLAH
31,971.50
37,433.00
DIBULATKAN
31,971.00
37,433.00
0.0120
0.0600
kg Paku biasa
@ Rp.
20,000.00
1,200.00
1.1000
@ Rp.
20,000.00
22,000.00
2.6000
@ Rp.
4,000.00
10,400.00
0.0100
kg Paku eternit
@ Rp.
23,000.00
230.00
0.0100
kg Paku plepet
@ Rp.
20,000.00
0.3200
@ Rp.
60,000.00
19,200.00
0.0320
@ Rp.
65,000.00
2,080.00
0.1800
org Pekerja
@ Rp.
40,000.00
7,200.00
0.0090
org Mandor
@ Rp.
65,000.00
1.0000
9,500,000.00
114,000.00
200.00
585.00
29,065.00
JASA 10 %
03-2838-2002
34,030.00
2,906.50
SNI
585.00
29,065.00
JASA 10 %
SNI
200.00
148,030.00
2,906.50
14,803.00
JUMLAH
31,971.50
162,833.00
DIBULATKAN
31,971.00
162,833.00
0.0120
0.0600
kg Paku biasa
@ Rp.
20,000.00
1,200.00
1.1000
@ Rp.
20,000.00
22,000.00
2.6000
@ Rp.
4,000.00
10,400.00
0.0100
kg Paku eternit
@ Rp.
23,000.00
230.00
0.0100
kg Paku plepet
@ Rp.
20,000.00
0.3200
@ Rp.
60,000.00
19,200.00
0.0320
@ Rp.
65,000.00
2,080.00
0.1800
org Pekerja
@ Rp.
40,000.00
7,200.00
0.0090
org Mandor
@ Rp.
65,000.00
1.0000
8,700,000.00
104,400.00
200.00
585.00
29,065.00
JASA 10 %
138,430.00
2,906.50
13,843.00
JUMLAH
31,971.50
152,273.00
DIBULATKAN
31,971.00
152,273.00
Analisa Gedung - 47
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
SNI
03-2838-2002
1.0000
0.0120
@ Rp.
11,500,000.00
0.0600
kg Paku biasa
@ Rp.
20,000.00
1,200.00
1.1000
@ Rp.
20,000.00
22,000.00
2.6000
@ Rp.
4,000.00
10,400.00
0.0100
kg Paku eternit
@ Rp.
23,000.00
230.00
0.0100
kg Paku plepet
@ Rp.
20,000.00
0.3200
@ Rp.
60,000.00
19,200.00
0.0320
@ Rp.
65,000.00
2,080.00
0.1800
org Pekerja
@ Rp.
40,000.00
7,200.00
0.0090
org Mandor
@ Rp.
65,000.00
585.00
172,030.00
2,906.50
17,203.00
JUMLAH
31,971.50
189,233.00
DIBULATKAN
31,971.00
189,233.00
1.0000
0.0130
Kayu kamper
@ Rp.
9,500,000.00
123,500.00
0.3600
@ Rp.
84,000.00
30,240.00
0.0500
@ Rp.
20,000.00
1,000.00
0.4500
kg Tepung gypsum
@ Rp.
7,000.00
3,150.00
0.0030
kg Alkasit
@ Rp.
600,000.00
1,800.00
0.0500
kg Paku gypsum
@ Rp.
40,000.00
2,000.00
0.1200
kg Paku usuk
@ Rp.
16,000.00
0.3700
@ Rp.
60,000.00
22,200.00
0.0370
@ Rp.
65,000.00
2,405.00
0.2400
org Pekerja
@ Rp.
40,000.00
9,600.00
0.0120
org Mandor
@ Rp.
65,000.00
1,920.00
780.00
34,985.00
JASA 10 %
6.13
200.00
29,065.00
JASA 10 %
6.13
138,000.00
163,610.00
3,498.50
16,361.00
JUMLAH
38,483.50
179,971.00
DIBULATKAN
38,483.00
179,971.00
0.0130
8,700,000.00
113,100.00
0.3600
@ Rp.
84,000.00
30,240.00
0.0500
@ Rp.
20,000.00
1,000.00
0.4500
kg Tepung gypsum
@ Rp.
7,000.00
3,150.00
0.0030
kg Alkasit
@ Rp.
600,000.00
1,800.00
0.0500
kg Paku gypsum
@ Rp.
40,000.00
2,000.00
0.1200
kg Paku usuk
@ Rp.
16,000.00
0.3700
@ Rp.
60,000.00
22,200.00
0.0370
@ Rp.
65,000.00
2,405.00
0.2400
org Pekerja
@ Rp.
40,000.00
9,600.00
0.0120
org Mandor
@ Rp.
65,000.00
1.0000
1,920.00
780.00
34,985.00
JASA 10 %
153,210.00
3,498.50
15,321.00
JUMLAH
38,483.50
168,531.00
DIBULATKAN
38,483.00
168,531.00
0.0130
11,500,000.00
149,500.00
0.3600
@ Rp.
84,000.00
30,240.00
0.0500
@ Rp.
20,000.00
1,000.00
0.4500
kg Tepung gypsum
@ Rp.
7,000.00
3,150.00
0.0030
kg Alkasit
@ Rp.
600,000.00
1,800.00
0.0500
kg Paku gypsum
@ Rp.
40,000.00
2,000.00
0.1200
kg Paku usuk
@ Rp.
16,000.00
0.3700
@ Rp.
60,000.00
22,200.00
0.0370
@ Rp.
65,000.00
2,405.00
0.2400
org Pekerja
@ Rp.
40,000.00
9,600.00
0.0120
org Mandor
@ Rp.
65,000.00
1.0000
1,920.00
780.00
34,985.00
JASA 10 %
189,610.00
3,498.50
18,961.00
JUMLAH
38,483.50
208,571.00
DIBULATKAN
38,483.00
208,571.00
4.5000
19,000.00
85,500.00
0.3600
@ Rp.
84,000.00
30,240.00
0.0500
@ Rp.
20,000.00
1,000.00
0.4500
kg Tepung gypsum
@ Rp.
7,000.00
3,150.00
0.0030
kg Alkasit
@ Rp.
600,000.00
1,800.00
0.1500
kg Paku skrup
@ Rp.
20,000.00
3,000.00
1.0000
Analisa Gedung - 48
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
5.0000
m1 Kawat penggantung
@ Rp.
1,000.00
0.3700
@ Rp.
60,000.00
22,200.00
0.0370
@ Rp.
65,000.00
2,405.00
0.2400
org Pekerja
@ Rp.
40,000.00
9,600.00
0.0120
org Mandor
@ Rp.
65,000.00
5,000.00
780.00
34,985.00
JASA 10 %
129,690.00
3,498.50
12,969.00
JUMLAH
38,483.50
142,659.00
DIBULATKAN
38,483.00
142,659.00
Analisa Gedung - 49
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
6.13
1.0000
0.0130
Kayu kamper
@ Rp.
9,500,000.00
123,500.00
0.3600
@ Rp.
92,400.00
33,264.00
0.0500
@ Rp.
20,000.00
1,000.00
0.4500
kg Tepung gypsum
@ Rp.
7,000.00
3,150.00
0.0030
kg Alkasit
@ Rp.
600,000.00
1,800.00
0.0500
kg Paku gypsum
@ Rp.
40,000.00
2,000.00
0.1200
kg Paku usuk
@ Rp.
16,000.00
0.3700
@ Rp.
60,000.00
22,200.00
0.0370
@ Rp.
65,000.00
2,405.00
0.2400
org Pekerja
@ Rp.
40,000.00
9,600.00
0.0120
org Mandor
@ Rp.
65,000.00
780.00
34,985.00
JASA 10 %
6.13
1,920.00
166,634.00
3,498.50
16,663.40
JUMLAH
38,483.50
183,297.40
DIBULATKAN
38,483.00
183,297.00
0.0130
Kayu kruing
@ Rp.
8,700,000.00
113,100.00
0.3600
@ Rp.
92,400.00
33,264.00
0.0500
@ Rp.
20,000.00
1,000.00
0.4500
kg Tepung gypsum
@ Rp.
7,000.00
3,150.00
0.0030
kg Alkasit
@ Rp.
600,000.00
1,800.00
0.0500
kg Paku gypsum
@ Rp.
40,000.00
2,000.00
0.1200
kg Paku usuk
@ Rp.
16,000.00
0.3700
@ Rp.
60,000.00
22,200.00
0.0370
@ Rp.
65,000.00
2,405.00
0.2400
org Pekerja
@ Rp.
40,000.00
9,600.00
0.0120
org Mandor
@ Rp.
65,000.00
1.0000
1,920.00
780.00
34,985.00
JASA 10 %
156,234.00
3,498.50
15,623.40
JUMLAH
38,483.50
171,857.40
DIBULATKAN
38,483.00
171,857.00
0.0130
11,500,000.00
149,500.00
0.3600
@ Rp.
92,400.00
33,264.00
0.0500
@ Rp.
20,000.00
1,000.00
0.4500
kg Tepung gypsum
@ Rp.
7,000.00
3,150.00
0.0030
kg Alkasit
@ Rp.
600,000.00
1,800.00
0.0500
kg Paku gypsum
@ Rp.
40,000.00
2,000.00
0.1200
kg Paku usuk
@ Rp.
16,000.00
0.3700
@ Rp.
60,000.00
22,200.00
0.0370
@ Rp.
65,000.00
2,405.00
0.2400
org Pekerja
@ Rp.
40,000.00
9,600.00
0.0120
org Mandor
@ Rp.
65,000.00
1.0000
1,920.00
780.00
34,985.00
JASA 10 %
192,634.00
3,498.50
19,263.40
JUMLAH
38,483.50
211,897.40
DIBULATKAN
38,483.00
211,897.00
4.5000
19,000.00
85,500.00
0.3600
@ Rp.
92,400.00
33,264.00
0.0500
@ Rp.
20,000.00
1,000.00
0.4500
kg Tepung gypsum
@ Rp.
7,000.00
3,150.00
0.0030
kg Alkasit
@ Rp.
600,000.00
1,800.00
0.1500
@ Rp.
20,000.00
3,000.00
5.0000
kg Paku skrup
m1 Kawat penggantung
@ Rp.
1,000.00
0.3700
@ Rp.
60,000.00
22,200.00
0.0370
@ Rp.
65,000.00
2,405.00
0.2400
org Pekerja
@ Rp.
40,000.00
9,600.00
0.0120
org Mandor
@ Rp.
65,000.00
1.0000
5,000.00
780.00
34,985.00
JASA 10 %
132,714.00
3,498.50
13,271.40
JUMLAH
38,483.50
145,985.40
DIBULATKAN
38,483.00
145,985.00
Analisa Gedung - 50
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
1.0000
03-3438-2002
3.6000
@ Rp.
40,000.00
144,000.00
6.18
0.1500
@ Rp.
19,000.00
2,850.00
1.0000
@ Rp.
5,000.00
5,000.00
1.5000
@ Rp.
250,000.00
375,000.00
0.5000
@ Rp.
60,000.00
30,000.00
0.0500
@ Rp.
65,000.00
3,250.00
0.1500
org Pekerja
@ Rp.
40,000.00
6,000.00
0.0075
org Mandor
@ Rp.
65,000.00
SNI
487.50
39,737.50
JASA 10 %
526,850.00
3,973.75
52,685.00
JUMLAH
43,711.25
579,535.00
DIBULATKAN
43,711.00
579,535.00
1.1000
8,000.00
8,800.00
0.7000
kg Tepung gypsum
@ Rp.
7,000.00
4,900.00
0.0035
kg Alkasit
@ Rp.
600,000.00
0.0375
@ Rp.
60,000.00
0.0037
@ Rp.
65,000.00
240.50
0.1125
org Pekerja
@ Rp.
40,000.00
4,500.00
0.0065
org Mandor
@ Rp.
65,000.00
1.0000
2,100.00
2,250.00
422.50
7,413.00
JASA 10 %
15,800.00
741.30
1,580.00
JUMLAH
8,154.30
17,380.00
DIBULATKAN
8,154.00
17,380.00
1.1000
16,000.00
17,600.00
0.8750
kg Tepung gypsum
@ Rp.
7,000.00
6,125.00
0.0044
kg Alkasit
@ Rp.
600,000.00
0.0375
@ Rp.
60,000.00
0.0037
@ Rp.
65,000.00
240.50
0.1125
org Pekerja
@ Rp.
40,000.00
4,500.00
0.0065
org Mandor
@ Rp.
65,000.00
1.0000
2,640.00
2,250.00
422.50
7,413.00
JASA 10 %
26,365.00
741.30
2,636.50
JUMLAH
8,154.30
29,001.50
DIBULATKAN
8,154.00
29,001.00
1.1000
30,000.00
33,000.00
1.0500
kg Tepung gypsum
@ Rp.
7,000.00
7,350.00
0.0053
kg Alkasit
@ Rp.
600,000.00
0.0400
@ Rp.
60,000.00
0.0040
@ Rp.
65,000.00
260.00
0.1125
org Pekerja
@ Rp.
40,000.00
4,500.00
0.0065
org Mandor
@ Rp.
65,000.00
1.0000
3,180.00
2,400.00
422.50
7,582.50
JASA 10 %
4,353.00
JUMLAH
8,340.75
47,883.00
DIBULATKAN
8,340.00
47,883.00
1.1000
@ Rp.
11,000.00
0.0100
kg Paku
@ Rp.
20,000.00
0.0500
@ Rp.
60,000.00
0.0050
@ Rp.
65,000.00
325.00
0.0500
org Pekerja
@ Rp.
40,000.00
2,000.00
0.0030
org Mandor
@ Rp.
65,000.00
SNI
1.0000
6.19
03-2838-2002
43,530.00
758.25
12,100.00
200.00
3,000.00
195.00
5,520.00
JASA 10 %
12,300.00
552.00
1,230.00
JUMLAH
6,072.00
13,530.00
DIBULATKAN
6,072.00
13,530.00
Analisa Gedung - 51
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
PEKERJAAN LISPLANG
m
0.0048
@ Rp.
44,000,000.00
0.0600
@ Rp.
16,000.00
0.1000
@ Rp.
60,000.00
0.0100
@ Rp.
65,000.00
650.00
0.1000
org Pekerja
@ Rp.
40,000.00
4,000.00
0.0050
org Mandor
@ Rp.
65,000.00
1.0000
03-3434-2002
960.00
6,000.00
325.00
10,975.00
JASA 10 %
SNI
211,200.00
21,216.00
JUMLAH
12,072.50
233,376.00
DIBULATKAN
12,072.00
233,376.00
0.0086
@ Rp.
44,000,000.00
0.0600
@ Rp.
16,000.00
0.1000
@ Rp.
60,000.00
0.0100
@ Rp.
65,000.00
650.00
0.1000
org Pekerja
@ Rp.
40,000.00
4,000.00
0.0050
org Mandor
@ Rp.
65,000.00
1.0000
378,400.00
960.00
6,000.00
325.00
10,975.00
JASA 10 %
37,936.00
JUMLAH
12,072.50
417,296.00
DIBULATKAN
12,072.00
417,296.00
0.0048
0.0600
@ Rp.
16,000.00
0.1000
@ Rp.
60,000.00
0.0100
@ Rp.
65,000.00
650.00
0.1000
org Pekerja
@ Rp.
40,000.00
4,000.00
0.0050
org Mandor
@ Rp.
65,000.00
16,400,000.00
78,720.00
960.00
6,000.00
325.00
10,975.00
JASA 10 %
7,968.00
JUMLAH
12,072.50
87,648.00
DIBULATKAN
12,072.00
87,648.00
0.0048
0.0600
@ Rp.
16,000.00
0.1000
@ Rp.
60,000.00
0.0100
@ Rp.
65,000.00
650.00
0.1000
org Pekerja
@ Rp.
40,000.00
4,000.00
0.0050
org Mandor
@ Rp.
65,000.00
11,000,000.00
52,800.00
960.00
6,000.00
325.00
10,975.00
JASA 10 %
53,760.00
1,097.50
5,376.00
JUMLAH
12,072.50
59,136.00
DIBULATKAN
12,072.00
59,136.00
SNI
1.0000
6.52
0.0086
03-3434-2002
0.0600
@ Rp.
16,000.00
0.1000
@ Rp.
60,000.00
0.0100
@ Rp.
65,000.00
650.00
0.1000
org Pekerja
@ Rp.
40,000.00
4,000.00
0.0050
org Mandor
@ Rp.
65,000.00
11,000,000.00
94,600.00
960.00
6,000.00
325.00
10,975.00
JASA 10 %
95,560.00
1,097.50
9,556.00
JUMLAH
12,072.50
105,116.00
DIBULATKAN
12,072.00
105,116.00
0.0048
0.0600
@ Rp.
16,000.00
0.1000
@ Rp.
60,000.00
0.0100
@ Rp.
65,000.00
650.00
0.1000
org Pekerja
@ Rp.
40,000.00
4,000.00
0.0050
org Mandor
@ Rp.
65,000.00
1.0000
79,680.00
1,097.50
1.0000
379,360.00
1,097.50
1.0000
212,160.00
1,097.50
9,500,000.00
45,600.00
960.00
6,000.00
325.00
10,975.00
JASA 10 %
46,560.00
1,097.50
4,656.00
JUMLAH
12,072.50
51,216.00
DIBULATKAN
12,072.00
51,216.00
Analisa Gedung - 52
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
1.0000
6.52
0.0086
@ Rp.
9,500,000.00
03-3434-2002
0.0600
@ Rp.
16,000.00
0.1000
@ Rp.
60,000.00
0.0100
@ Rp.
65,000.00
650.00
0.1000
org Pekerja
@ Rp.
40,000.00
4,000.00
0.0050
org Mandor
@ Rp.
65,000.00
SNI
81,700.00
960.00
6,000.00
325.00
10,975.00
JASA 10 %
8,266.00
JUMLAH
12,072.50
90,926.00
DIBULATKAN
12,072.00
90,926.00
1.0000
0.0048
@ Rp.
12,000,000.00
0.0600
@ Rp.
16,000.00
0.1000
@ Rp.
60,000.00
0.0100
@ Rp.
65,000.00
650.00
0.1000
org Pekerja
@ Rp.
40,000.00
4,000.00
0.0050
org Mandor
@ Rp.
65,000.00
57,600.00
960.00
6,000.00
325.00
10,975.00
JASA 10 %
5,856.00
JUMLAH
12,072.50
64,416.00
DIBULATKAN
12,072.00
64,416.00
1.0000
6.52
0.0086
03-3434-2002
0.0600
@ Rp.
16,000.00
0.1000
@ Rp.
60,000.00
0.0100
@ Rp.
65,000.00
650.00
0.1000
org Pekerja
@ Rp.
40,000.00
4,000.00
0.0050
org Mandor
@ Rp.
65,000.00
12,000,000.00
325.00
10,416.00
JUMLAH
12,072.50
114,576.00
DIBULATKAN
12,072.00
114,576.00
1.0000
0.3000
kg Paku reng
@ Rp.
16,000.00
1.8000
@ Rp.
60,000.00
108,000.00
0.1800
@ Rp.
65,000.00
11,700.00
0.6000
org Pekerja
@ Rp.
40,000.00
24,000.00
0.0300
org Mandor
@ Rp.
65,000.00
9,500,000.00
237,500.00
20,000.00
20,000.00
4,800.00
1,950.00
145,650.00
JASA 10 %
26,230.00
JUMLAH
160,215.00
288,530.00
DIBULATKAN
160,215.00
288,530.00
1.0000
0.3000
kg Paku reng
@ Rp.
16,000.00
1.8000
@ Rp.
60,000.00
108,000.00
0.1800
@ Rp.
65,000.00
11,700.00
0.6000
org Pekerja
@ Rp.
40,000.00
24,000.00
0.0300
org Mandor
@ Rp.
65,000.00
0.0250
262,300.00
14,565.00
1.0000
104,160.00
1,097.50
8,700,000.00
217,500.00
20,000.00
20,000.00
4,800.00
1,950.00
145,650.00
JASA 10 %
AK
960.00
6,000.00
0.0250
AK
103,200.00
10,975.00
JASA 10 %
1.0000
58,560.00
1,097.50
SNI
AK
82,660.00
1,097.50
242,300.00
14,565.00
24,230.00
JUMLAH
160,215.00
266,530.00
DIBULATKAN
160,215.00
266,530.00
0.0250
11,500,000.00
287,500.00
1.0000
m2 Asbes plat
@ Rp.
20,000.00
20,000.00
0.3000
kg Paku reng
@ Rp.
16,000.00
1.8000
@ Rp.
60,000.00
108,000.00
0.1800
@ Rp.
65,000.00
11,700.00
0.6000
org Pekerja
@ Rp.
40,000.00
24,000.00
0.0300
org Mandor
@ Rp.
65,000.00
1.0000
4,800.00
1,950.00
145,650.00
JASA 10 %
312,300.00
14,565.00
31,230.00
JUMLAH
160,215.00
343,530.00
DIBULATKAN
160,215.00
343,530.00
Analisa Gedung - 53
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
1.0000
0.0040
@ Rp.
11,000,000.00
0.0200
@ Rp.
16,000.00
0.0800
@ Rp.
60,000.00
0.0080
@ Rp.
65,000.00
520.00
0.0280
org Pekerja
@ Rp.
40,000.00
1,120.00
0.0014
org Mandor
@ Rp.
65,000.00
JUMLAH
44,000.00
320.00
4,800.00
91.00
6,531.00
JASA 10 %
4,432.00
JUMLAH
7,184.10
48,752.00
DIBULATKAN
7,184.00
48,752.00
1.0000
0.0040
@ Rp.
9,500,000.00
0.0200
@ Rp.
16,000.00
0.0800
@ Rp.
60,000.00
0.0080
@ Rp.
65,000.00
520.00
0.0280
org Pekerja
@ Rp.
40,000.00
1,120.00
0.0014
org Mandor
@ Rp.
65,000.00
JUMLAH
38,000.00
320.00
4,800.00
91.00
6,531.00
JASA 10 %
38,320.00
653.10
3,832.00
JUMLAH
7,184.10
42,152.00
DIBULATKAN
7,184.00
42,152.00
0.0040
@ Rp.
12,000,000.00
0.0200
@ Rp.
16,000.00
0.0800
@ Rp.
60,000.00
0.0080
@ Rp.
65,000.00
520.00
0.0280
org Pekerja
@ Rp.
40,000.00
1,120.00
0.0014
org Mandor
@ Rp.
65,000.00
1.0000
44,320.00
653.10
JUMLAH
48,000.00
320.00
4,800.00
91.00
6,531.00
JASA 10 %
48,320.00
653.10
4,832.00
JUMLAH
7,184.10
53,152.00
DIBULATKAN
7,184.00
53,152.00
PEKERJAAN TALANG
SNI
1.0000
6.18
0.5000
@ Rp.
88,000.00
0.0150
@ Rp.
16,000.00
240.00
@ Rp.
11,000,000.00
105,600.00
0.2500
kg Flincoat
@ Rp.
70,000.00
0.4000
@ Rp.
60,000.00
24,000.00
0.0250
@ Rp.
65,000.00
1,625.00
0.1500
org Pekerja
@ Rp.
40,000.00
6,000.00
0.0013
org Mandor
@ Rp.
65,000.00
0.0096
44,000.00
17,500.00
81.25
31,706.25
JASA 10 %
167,340.00
3,170.63
16,734.00
JUMLAH
34,876.88
184,074.00
DIBULATKAN
34,876.00
184,074.00
SNI
1.0000
6.18
0.5000
@ Rp.
88,000.00
0.0150
@ Rp.
16,000.00
240.00
@ Rp.
9,500,000.00
91,200.00
0.2500
kg Flincoat
@ Rp.
70,000.00
0.4000
@ Rp.
60,000.00
24,000.00
0.0250
@ Rp.
65,000.00
1,625.00
0.1500
org Pekerja
@ Rp.
40,000.00
6,000.00
0.0013
org Mandor
@ Rp.
65,000.00
0.0096
44,000.00
17,500.00
81.25
31,706.25
JASA 10 %
152,940.00
3,170.63
15,294.00
JUMLAH
34,876.88
168,234.00
DIBULATKAN
34,876.00
168,234.00
Analisa Gedung - 54
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
SNI
1.0000
6.18
0.5000
@ Rp.
88,000.00
0.0150
@ Rp.
16,000.00
240.00
@ Rp.
12,000,000.00
115,200.00
0.2500
kg Flincoat
@ Rp.
70,000.00
0.4000
@ Rp.
60,000.00
24,000.00
0.0250
@ Rp.
65,000.00
1,625.00
0.1500
org Pekerja
@ Rp.
40,000.00
6,000.00
0.0013
org Mandor
@ Rp.
65,000.00
0.0096
44,000.00
17,500.00
81.25
31,706.25
JASA 10 %
176,940.00
3,170.63
17,694.00
JUMLAH
34,876.88
194,634.00
DIBULATKAN
34,876.00
194,634.00
SNI
1.0000
6.19
0.5000
@ Rp.
88,000.00
0.0150
@ Rp.
16,000.00
240.00
@ Rp.
11,000,000.00
209,000.00
0.2500
kg Flincoat
@ Rp.
70,000.00
0.4000
@ Rp.
60,000.00
24,000.00
0.0250
@ Rp.
65,000.00
1,625.00
0.0400
org Pekerja
@ Rp.
40,000.00
1,600.00
0.0013
org Mandor
@ Rp.
65,000.00
0.0190
44,000.00
17,500.00
81.25
27,306.25
JASA 10 %
270,740.00
2,730.63
27,074.00
JUMLAH
30,036.88
297,814.00
DIBULATKAN
30,036.00
297,814.00
SNI
1.0000
6.19
0.5000
@ Rp.
88,000.00
0.0150
@ Rp.
16,000.00
240.00
@ Rp.
9,500,000.00
180,500.00
0.2500
kg Flincoat
@ Rp.
70,000.00
0.4000
@ Rp.
60,000.00
24,000.00
0.0250
@ Rp.
65,000.00
1,625.00
0.0400
org Pekerja
@ Rp.
40,000.00
1,600.00
0.0013
org Mandor
@ Rp.
65,000.00
0.0190
44,000.00
17,500.00
81.25
27,306.25
JASA 10 %
242,240.00
2,730.63
24,224.00
JUMLAH
30,036.88
266,464.00
DIBULATKAN
30,036.00
266,464.00
SNI
1.0000
6.19
0.5000
@ Rp.
88,000.00
0.0150
@ Rp.
16,000.00
240.00
@ Rp.
12,000,000.00
228,000.00
0.2500
kg Flincoat
@ Rp.
70,000.00
0.4000
@ Rp.
60,000.00
24,000.00
0.0250
@ Rp.
65,000.00
1,625.00
0.0400
org Pekerja
@ Rp.
40,000.00
1,600.00
0.0013
org Mandor
@ Rp.
65,000.00
0.0190
17,500.00
81.25
27,306.25
JASA 10 %
H.18
44,000.00
28,974.00
JUMLAH
30,036.88
318,714.00
DIBULATKAN
30,036.00
318,714.00
@ Rp.
40,000.00
bh Paku sumbat
@ Rp.
800.00
3.7500
@ Rp.
50,000.00
187,500.00
0.3750
@ Rp.
54,000.00
20,250.00
2.2500
org Pekerja
@ Rp.
40,000.00
90,000.00
0.1100
org Mandor
@ Rp.
65,000.00
10.0000
10.0000
225.0000
289,740.00
2,730.63
400,000.00
180,000.00
7,150.00
304,900.00
580,000.00
30,490.00
58,000.00
JASA 10 %
3,049.00
5,800.00
JUMLAH
33,539.00
63,800.00
DIBULATKAN
33,539.00
63,800.00
Analisa Gedung - 55
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
SNI
1.0000
6.20
0.3000
@ Rp.
88,000.00
0.1000
@ Rp.
16,000.00
1,600.00
@ Rp.
12,000,000.00
228,000.00
0.5000
kg Besi strip
@ Rp.
17,600.00
0.2500
@ Rp.
60,000.00
15,000.00
0.0250
@ Rp.
65,000.00
1,625.00
0.1500
org Pekerja
@ Rp.
40,000.00
6,000.00
0.0013
org Mandor
@ Rp.
65,000.00
0.0190
8,800.00
81.25
22,706.25
JASA 10 %
264,800.00
2,270.63
26,480.00
JUMLAH
24,976.88
291,280.00
DIBULATKAN
24,976.00
291,280.00
SNI
1.0000
03-3434-2002
0.0195
6.56
0.0070
0.1000
0.5600
26,400.00
185,250.00
@ Rp.
11,000,000.00
@ Rp.
16,000.00
1,600.00
kg Lem kayu
@ Rp.
22,000.00
12,320.00
1.0000
@ Rp.
139,000.00
0.4500
@ Rp.
60,000.00
27,000.00
0.0450
@ Rp.
65,000.00
2,925.00
0.1500
org Pekerja
@ Rp.
40,000.00
6,000.00
0.0750
org Mandor
@ Rp.
65,000.00
77,000.00
4,875.00
40,800.00
JASA 10 %
276,170.00
4,080.00
27,617.00
JUMLAH
44,880.00
303,787.00
DIBULATKAN
44,880.00
303,787.00
SNI
1.0000
03-3434-2002
0.0195
6.57
0.0070
0.1000
@ Rp.
16,000.00
1,600.00
0.5600
kg Lem kayu
@ Rp.
22,000.00
12,320.00
1.0000
@ Rp.
82,500.00
0.6000
@ Rp.
60,000.00
36,000.00
0.0600
@ Rp.
65,000.00
3,900.00
0.2000
org Pekerja
@ Rp.
40,000.00
8,000.00
0.0100
org Mandor
@ Rp.
65,000.00
185,250.00
77,000.00
82,500.00
650.00
48,550.00
JASA 10 %
358,670.00
4,855.00
35,867.00
JUMLAH
53,405.00
394,537.00
DIBULATKAN
53,405.00
394,537.00
SNI
1.0000
03-3434-2002
0.4000
@ Rp.
82,500.00
6.59
0.0500
@ Rp.
16,000.00
0.0750
@ Rp.
60,000.00
0.0075
@ Rp.
65,000.00
487.50
0.0250
org Pekerja
@ Rp.
40,000.00
1,000.00
0.0013
org Mandor
@ Rp.
65,000.00
33,000.00
800.00
4,500.00
84.50
6,072.00
JASA 10 %
33,800.00
607.20
3,380.00
JUMLAH
6,679.20
37,180.00
DIBULATKAN
6,679.00
37,180.00
Analisa Gedung - 56
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
PEKERJAAN ATAP
2
1.0000
0.1000
@ Rp.
55,000.00
0.0100
@ Rp.
60,000.00
600.00
0.2000
org Pekerja
@ Rp.
40,000.00
8,000.00
0.0100
org Mandor
@ Rp.
65,000.00
1.0000
25.0000
1,475.00
JUMLAH
16,225.00
DIBULATKAN
16,225.00
@ Rp.
1,200.00
0.1000
@ Rp.
55,000.00
0.0100
@ Rp.
60,000.00
600.00
0.2000
org Pekerja
@ Rp.
40,000.00
8,000.00
0.0100
org Mandor
@ Rp.
65,000.00
1.0000
25.0000
3,000.00
16,225.00
33,000.00
DIBULATKAN
16,225.00
33,000.00
@ Rp.
1,200.00
0.1000
@ Rp.
55,000.00
0.0100
@ Rp.
60,000.00
600.00
0.3000
org Pekerja
@ Rp.
40,000.00
12,000.00
0.0150
org Mandor
@ Rp.
65,000.00
1.0000
30,000.00
5,500.00
975.00
19,075.00
30,000.00
1,907.50
3,000.00
JUMLAH
20,982.50
33,000.00
DIBULATKAN
20,982.00
33,000.00
9.0000
@ Rp.
5,500.00
0.1000
@ Rp.
55,000.00
0.0100
@ Rp.
60,000.00
600.00
0.2000
org Pekerja
@ Rp.
40,000.00
8,000.00
0.0100
org Mandor
@ Rp.
65,000.00
49,500.00
5,500.00
650.00
14,750.00
JASA 10 %
1.0000
30,000.00
JUMLAH
JASA 10 %
H.2A
650.00
1,475.00
H.2A
30,000.00
5,500.00
14,750.00
JASA 10 %
H.2A
650.00
14,750.00
JASA 10 %
H.2
5,500.00
49,500.00
1,475.00
4,950.00
JUMLAH
16,225.00
54,450.00
DIBULATKAN
16,225.00
54,450.00
9.0000
@ Rp.
5,500.00
0.1000
@ Rp.
55,000.00
0.0100
@ Rp.
60,000.00
600.00
0.3000
org Pekerja
@ Rp.
40,000.00
12,000.00
0.0150
org Mandor
@ Rp.
65,000.00
49,500.00
5,500.00
975.00
19,075.00
JASA 10 %
49,500.00
1,907.50
4,950.00
JUMLAH
20,982.50
54,450.00
DIBULATKAN
20,982.00
54,450.00
Analisa Gedung - 57
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
H.2A
1.0000
9.0000
@ Rp.
8,840.00
0.1000
@ Rp.
55,000.00
0.0100
@ Rp.
60,000.00
600.00
0.2000
org Pekerja
@ Rp.
40,000.00
8,000.00
0.0100
org Mandor
@ Rp.
65,000.00
1.0000
7,956.00
JUMLAH
16,225.00
87,516.00
DIBULATKAN
16,225.00
87,516.00
9.0000
@ Rp.
8,840.00
0.1000
@ Rp.
55,000.00
0.0100
@ Rp.
60,000.00
600.00
0.3000
org Pekerja
@ Rp.
40,000.00
12,000.00
0.0150
org Mandor
@ Rp.
65,000.00
79,560.00
5,500.00
975.00
19,075.00
JASA 10 %
79,560.00
1,907.50
7,956.00
JUMLAH
20,982.50
87,516.00
DIBULATKAN
20,982.00
87,516.00
1.0000
5.0000
@ Rp.
3,300.00
16,500.00
@ Rp.
145,000.00
2,204.00
0.0152
@ Rp.
152,000.00
2,310.40
1.5240
kg PC
@ Rp.
1,528.00
0.2000
@ Rp.
55,000.00
0.0200
@ Rp.
60,000.00
1,200.00
0.4000
org Pekerja
@ Rp.
40,000.00
16,000.00
0.0200
org Mandor
@ Rp.
65,000.00
0.0152
2,328.67
11,000.00
1,300.00
29,500.00
JASA 10 %
H.6
79,560.00
1,475.00
H.6
650.00
14,750.00
JASA 10 %
H.2A
79,560.00
5,500.00
23,343.07
2,950.00
2,334.31
JUMLAH
32,450.00
25,677.38
DIBULATKAN
32,450.00
25,677.00
1.0000
5.0000
@ Rp.
4,920.00
24,600.00
@ Rp.
145,000.00
2,204.00
0.0152
@ Rp.
152,000.00
2,310.40
1.5240
kg PC
@ Rp.
1,528.00
0.2000
@ Rp.
55,000.00
0.0200
@ Rp.
60,000.00
1,200.00
0.4000
org Pekerja
@ Rp.
40,000.00
16,000.00
0.0200
org Mandor
@ Rp.
65,000.00
0.0152
2,328.67
11,000.00
1,300.00
29,500.00
JASA 10 %
31,443.07
2,950.00
3,144.31
JUMLAH
32,450.00
34,587.38
DIBULATKAN
32,450.00
34,587.00
Analisa Gedung - 58
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
H.6
1.0000
4.0000
@ Rp.
8,520.00
34,080.00
@ Rp.
145,000.00
2,204.00
0.0152
@ Rp.
152,000.00
2,310.40
1.5240
kg PC
@ Rp.
1,528.00
0.2000
@ Rp.
55,000.00
0.0200
@ Rp.
60,000.00
1,200.00
0.4000
org Pekerja
@ Rp.
40,000.00
16,000.00
0.0200
org Mandor
@ Rp.
65,000.00
0.0152
2,328.67
11,000.00
1,300.00
29,500.00
JASA 10 %
40,923.07
2,950.00
4,092.31
JUMLAH
32,450.00
45,015.38
DIBULATKAN
32,450.00
45,015.00
1.0000
SNI
0.5000
@ Rp.
125,920.00
6.8
0.1200
@ Rp.
18,700.00
03-3436-2002
0.0750
@ Rp.
60,000.00
0.0080
@ Rp.
65,000.00
520.00
0.1400
org Pekerja
@ Rp.
40,000.00
5,600.00
0.0080
org Mandor
@ Rp.
65,000.00
62,960.00
2,244.00
4,500.00
520.00
11,140.00
JASA 10 %
65,204.00
1,114.00
6,520.40
JUMLAH
12,254.00
71,724.40
DIBULATKAN
12,254.00
71,724.00
SNI
1.0000
6.10
0.6000
@ Rp.
100,660.00
03-3436-2002
0.1200
@ Rp.
18,700.00
0.0700
@ Rp.
60,000.00
0.0070
@ Rp.
65,000.00
455.00
0.1400
org Pekerja
@ Rp.
40,000.00
5,600.00
0.0070
org Mandor
@ Rp.
65,000.00
60,396.00
2,244.00
4,200.00
455.00
10,710.00
JASA 10 %
62,640.00
1,071.00
6,264.00
JUMLAH
11,781.00
68,904.00
DIBULATKAN
11,781.00
68,904.00
SNI
1.0000
6.11
0.7500
@ Rp.
90,580.00
03-3436-2002
0.1200
@ Rp.
18,700.00
0.0700
@ Rp.
60,000.00
0.0070
@ Rp.
65,000.00
455.00
0.1400
org Pekerja
@ Rp.
40,000.00
5,600.00
0.0070
org Mandor
@ Rp.
65,000.00
67,935.00
2,244.00
4,200.00
455.00
10,710.00
JASA 10 %
70,179.00
1,071.00
7,017.90
JUMLAH
11,781.00
77,196.90
DIBULATKAN
11,781.00
77,196.00
SNI
1.0000
6.12
0.3500
@ Rp.
142,700.00
03-3436-2002
0.1200
@ Rp.
18,700.00
0.0700
@ Rp.
60,000.00
0.0070
@ Rp.
65,000.00
455.00
0.1400
org Pekerja
@ Rp.
40,000.00
5,600.00
0.0070
org Mandor
@ Rp.
65,000.00
49,945.00
2,244.00
4,200.00
455.00
10,710.00
JASA 10 %
52,189.00
1,071.00
5,218.90
JUMLAH
11,781.00
57,407.90
DIBULATKAN
11,781.00
57,407.00
Analisa Gedung - 59
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
SNI
1.0000
6.14
0.4400
@ Rp.
122,000.00
03-3436-2002
0.1200
@ Rp.
18,700.00
0.0670
@ Rp.
60,000.00
0.0070
@ Rp.
65,000.00
455.00
0.1400
org Pekerja
@ Rp.
40,000.00
5,600.00
0.0070
org Mandor
@ Rp.
65,000.00
2,244.00
4,020.00
455.00
10,530.00
JASA 10 %
53,680.00
55,924.00
1,053.00
5,592.40
JUMLAH
11,583.00
61,516.40
DIBULATKAN
11,583.00
61,516.00
SNI
1.0000
6.15
0.5100
@ Rp.
115,000.00
03-3436-2002
0.1200
@ Rp.
18,700.00
0.0670
@ Rp.
60,000.00
0.0070
@ Rp.
65,000.00
455.00
0.1400
org Pekerja
@ Rp.
40,000.00
5,600.00
0.0070
org Mandor
@ Rp.
65,000.00
58,650.00
2,244.00
4,020.00
455.00
10,530.00
JASA 10 %
60,894.00
1,053.00
6,089.40
JUMLAH
11,583.00
66,983.40
DIBULATKAN
11,583.00
66,983.00
SNI
1.0000
6.16
0.8000
@ Rp.
71,900.00
03-3436-2002
0.1200
@ Rp.
18,700.00
0.0670
@ Rp.
60,000.00
0.0070
@ Rp.
65,000.00
455.00
0.1400
org Pekerja
@ Rp.
40,000.00
5,600.00
0.0070
org Mandor
@ Rp.
65,000.00
57,520.00
2,244.00
4,020.00
455.00
10,530.00
JASA 10 %
59,764.00
1,053.00
5,976.40
JUMLAH
11,583.00
65,740.40
DIBULATKAN
11,583.00
65,740.00
SNI
1.0000
6.17
0.3700
@ Rp.
225,660.00
03-3436-2002
0.1200
@ Rp.
18,700.00
0.0670
@ Rp.
60,000.00
0.0070
@ Rp.
65,000.00
455.00
0.1400
org Pekerja
@ Rp.
40,000.00
5,600.00
0.0070
org Mandor
@ Rp.
65,000.00
83,494.20
2,244.00
4,020.00
455.00
10,530.00
JASA 10 %
85,738.20
1,053.00
8,573.82
JUMLAH
11,583.00
94,312.02
DIBULATKAN
11,583.00
94,312.00
SNI
1.0000
6.19
0.4600
@ Rp.
180,530.00
03-3436-2002
0.1200
@ Rp.
18,700.00
0.0670
@ Rp.
60,000.00
0.0070
@ Rp.
65,000.00
455.00
0.1400
org Pekerja
@ Rp.
40,000.00
5,600.00
0.0070
org Mandor
@ Rp.
65,000.00
83,043.80
2,244.00
4,020.00
455.00
10,530.00
JASA 10 %
85,287.80
1,053.00
8,528.78
JUMLAH
11,583.00
93,816.58
DIBULATKAN
11,583.00
93,816.00
Analisa Gedung - 60
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
SNI
1.0000
6.20
0.4900
@ Rp.
157,960.00
03-3436-2002
0.1200
@ Rp.
18,700.00
0.0670
@ Rp.
60,000.00
0.0070
@ Rp.
65,000.00
455.00
0.1400
org Pekerja
@ Rp.
40,000.00
5,600.00
0.0070
org Mandor
@ Rp.
65,000.00
2,244.00
4,020.00
455.00
10,530.00
JASA 10 %
77,400.40
79,644.40
1,053.00
7,964.44
JUMLAH
11,583.00
87,608.84
DIBULATKAN
11,583.00
87,608.00
SNI
1.0000
6.21
0.5700
@ Rp.
135,380.00
03-3436-2002
0.1200
@ Rp.
18,700.00
0.0670
@ Rp.
60,000.00
0.0070
@ Rp.
65,000.00
455.00
0.1400
org Pekerja
@ Rp.
40,000.00
5,600.00
0.0070
org Mandor
@ Rp.
65,000.00
77,166.60
2,244.00
4,020.00
455.00
10,530.00
JASA 10 %
79,410.60
1,053.00
7,941.06
JUMLAH
11,583.00
87,351.66
DIBULATKAN
11,583.00
87,351.00
SNI
1.0000
6.22
2.4000
@ Rp.
58,000.00
03-3436-2002
6.0000
@ Rp.
1,500.00
0.1250
@ Rp.
60,000.00
0.0130
@ Rp.
65,000.00
845.00
0.0840
org Pekerja
@ Rp.
40,000.00
3,360.00
0.0040
org Mandor
@ Rp.
65,000.00
139,200.00
9,000.00
7,500.00
260.00
11,965.00
JASA 10 %
148,200.00
1,196.50
14,820.00
JUMLAH
13,161.50
163,020.00
DIBULATKAN
13,161.00
163,020.00
SNI
1.0000
6.23
2.1000
lbr
@ Rp.
58,000.00
03-3436-2002
6.0000
@ Rp.
1,500.00
0.1250
@ Rp.
60,000.00
0.0130
@ Rp.
65,000.00
845.00
0.0840
org Pekerja
@ Rp.
40,000.00
3,360.00
0.0040
org Mandor
@ Rp.
65,000.00
121,800.00
9,000.00
7,500.00
260.00
11,965.00
JASA 10 %
130,800.00
1,196.50
13,080.00
JUMLAH
13,161.50
143,880.00
DIBULATKAN
13,161.00
143,880.00
SNI
1.0000
6.24
2.0500
@ Rp.
58,000.00
03-3436-2002
6.0000
@ Rp.
1,500.00
0.1250
@ Rp.
60,000.00
0.0130
@ Rp.
65,000.00
845.00
0.0840
org Pekerja
@ Rp.
40,000.00
3,360.00
0.0040
org Mandor
@ Rp.
65,000.00
118,900.00
9,000.00
7,500.00
260.00
11,965.00
JASA 10 %
127,900.00
1,196.50
12,790.00
JUMLAH
13,161.50
140,690.00
DIBULATKAN
13,161.00
140,690.00
Analisa Gedung - 61
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
1.0000
03-3436-2002
1.0200
Genteng metal
@ Rp.
190,800.00
6.32
0.2000
@ Rp.
40,000.00
0.1000
@ Rp.
60,000.00
0.0100
@ Rp.
65,000.00
650.00
0.2000
org Pekerja
@ Rp.
40,000.00
8,000.00
0.0010
org Mandor
@ Rp.
65,000.00
SNI
194,616.00
8,000.00
6,000.00
65.00
14,715.00
JASA 10 %
20,261.60
JUMLAH
16,186.50
222,877.60
DIBULATKAN
16,186.00
222,877.00
1.0000
03-3436-2002
1.0200
@ Rp.
120,000.00
6.32
4.0000
@ Rp.
2,400.00
0.1000
@ Rp.
60,000.00
0.0100
@ Rp.
65,000.00
650.00
0.2000
org Pekerja
@ Rp.
40,000.00
8,000.00
0.0010
org Mandor
@ Rp.
65,000.00
Mod. SNI
9,600.00
6,000.00
65.00
13,200.00
JUMLAH
16,186.50
145,200.00
DIBULATKAN
16,186.00
145,200.00
1.0500
@ Rp.
50,000.00
0.0500
@ Rp.
60,000.00
0.0050
@ Rp.
65,000.00
325.00
0.1500
org Pekerja
@ Rp.
40,000.00
6,000.00
0.0080
org Mandor
@ Rp.
65,000.00
03-3436-2002
6.42
132,000.00
1,471.50
1.0000
52,500.00
3,000.00
520.00
9,845.00
JASA 10 %
Empiris
122,400.00
14,715.00
JASA 10 %
SNI
202,616.00
1,471.50
52,500.00
984.50
5,250.00
JUMLAH
10,829.50
57,750.00
DIBULATKAN
10,829.00
57,750.00
1.0500
@ Rp.
450,000.00
472,500.00
7.0000
kg Besi rangka
@ Rp.
17,600.00
123,200.00
9.0000
bh Paku sekrup
@ Rp.
2,400.00
0.5000
@ Rp.
50,000.00
0.0500
@ Rp.
54,000.00
2,700.00
0.5000
org Pekerja
@ Rp.
40,000.00
20,000.00
0.0025
org Mandor
@ Rp.
65,000.00
1.0000
21,600.00
25,000.00
162.50
47,862.50
JASA 10 %
617,300.00
4,786.25
61,730.00
JUMLAH
52,648.75
679,030.00
DIBULATKAN
52,648.00
679,030.00
Analisa Gedung - 62
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
PEKERJAAN CAT-CATAN
m 2 Mengikis / mengerok permukaan cat tembok lama
SNI
1.0000
6.1
0.0500
kg Soda api
@ Rp.
30,000.00
0.1500
org Pekerja
@ Rp.
40,000.00
0.0025
org Mandor
@ Rp.
65,000.00
162.50
6,162.50
JASA 10 %
1,500.00
6,000.00
1,500.00
616.25
150.00
JUMLAH
6,778.75
1,650.00
DIBULATKAN
6,778.00
1,650.00
SNI
1.0000
6.7
0.1500
kg Plamir
@ Rp.
24,000.00
3,600.00
0.1700
kg Cat dasar
@ Rp.
64,000.00
10,880.00
0.1700
kg Cat penutup
@ Rp.
64,000.00
0.0750
@ Rp.
50,000.00
0.0075
@ Rp.
54,000.00
405.00
0.0700
org Pekerja
@ Rp.
40,000.00
2,800.00
0.0025
org Mandor
@ Rp.
65,000.00
10,880.00
3,750.00
162.50
7,117.50
JASA 10 %
25,360.00
711.75
2,536.00
JUMLAH
7,829.25
27,896.00
DIBULATKAN
7,829.00
27,896.00
SNI
1.0000
m 2 Pengecatan bidang kayu baru (1 lapis plamir), 1 lapis cat dasar, 2 lapis cat penutup
6.8
0.2000
kg Cat meni
@ Rp.
24,000.00
0.1500
kg Plamir
@ Rp.
24,000.00
3,600.00
0.1700
kg Cat dasar
@ Rp.
64,000.00
10,880.00
0.2600
kg Cat penutup
@ Rp.
64,000.00
0.0900
@ Rp.
50,000.00
0.0060
@ Rp.
54,000.00
324.00
0.0700
org Pekerja
@ Rp.
40,000.00
2,800.00
0.0025
org Mandor
@ Rp.
65,000.00
4,800.00
16,640.00
4,500.00
162.50
7,786.50
JASA 10 %
35,920.00
778.65
3,592.00
JUMLAH
8,565.15
39,512.00
DIBULATKAN
8,565.00
39,512.00
Analisa Gedung - 63
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
SNI
1.0000
6.9
0.2000
kg Cat meni
@ Rp.
24,000.00
0.1500
kg Plamir
@ Rp.
24,000.00
3,600.00
0.1700
kg Cat dasar
@ Rp.
64,000.00
10,880.00
0.3500
kg Cat penutup
@ Rp.
64,000.00
0.1050
@ Rp.
50,000.00
0.0040
@ Rp.
54,000.00
216.00
0.0700
org Pekerja
@ Rp.
40,000.00
2,800.00
0.0025
org Mandor
@ Rp.
65,000.00
Pengecatan bidang kayu baru (1 lapis plamir), 1 lapis cat dasar, 3 lapis cat penutup
4,800.00
22,400.00
5,250.00
162.50
8,428.50
JASA 10 %
41,680.00
842.85
4,168.00
JUMLAH
9,271.35
45,848.00
DIBULATKAN
9,271.00
45,848.00
SNI
1.0000
6.11
0.1500
ltr
Politur
@ Rp.
40,000.00
6,000.00
0.3720
ltr
Politur jadi
@ Rp.
40,000.00
14,880.00
2.0000
lbr Amplas
@ Rp.
5,000.00
0.0600
@ Rp.
50,000.00
3,000.00
0.0160
@ Rp.
54,000.00
864.00
0.0025
org Mandor
@ Rp.
65,000.00
10,000.00
162.50
4,026.50
JASA 10 %
30,880.00
402.65
3,088.00
JUMLAH
4,429.15
33,968.00
DIBULATKAN
4,429.00
33,968.00
SNI
1.0000
6.13
0.1500
ltr
@ Rp.
25,000.00
3,750.00
0.0500
kg Dempul
@ Rp.
20,000.00
1,000.00
0.1000
lbr Amplas
@ Rp.
5,000.00
500.00
0.0100
bh Kuas
@ Rp.
16,000.00
0.1600
@ Rp.
50,000.00
0.0160
@ Rp.
54,000.00
864.00
0.1600
org Pekerja
@ Rp.
40,000.00
6,400.00
0.0025
org Mandor
@ Rp.
65,000.00
Vernis
160.00
8,000.00
162.50
15,426.50
JASA 10 %
5,410.00
1,542.65
541.00
JUMLAH
16,969.15
5,951.00
DIBULATKAN
16,969.00
5,951.00
Analisa Gedung - 64
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
SNI
1.0000
6.14
0.1000
kg Plamir tembok
@ Rp.
17,000.00
1,700.00
0.1000
kg Cat dasar
@ Rp.
24,000.00
2,400.00
0.2600
kg Cat penutup 2 x
@ Rp.
24,000.00
0.0630
@ Rp.
50,000.00
3,150.00
0.0063
@ Rp.
54,000.00
340.20
0.0200
org Pekerja
@ Rp.
40,000.00
800.00
0.0025
org Mandor
@ Rp.
65,000.00
Pengecatan tembok baru (1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup)
162.50
4,452.70
JASA 10 %
6,240.00
10,340.00
445.27
1,034.00
JUMLAH
4,897.97
11,374.00
DIBULATKAN
4,897.00
11,374.00
SNI
1.0000
6.15
0.1200
kg Cat dasar
@ Rp.
19,000.00
0.1800
kg Cat penutup 2 x
@ Rp.
19,000.00
0.0420
@ Rp.
50,000.00
0.0042
@ Rp.
54,000.00
226.80
0.0280
org Pekerja
@ Rp.
40,000.00
1,120.00
0.0025
org Mandor
@ Rp.
65,000.00
2,280.00
3,420.00
2,100.00
162.50
3,609.30
JASA 10 %
5,700.00
360.93
570.00
JUMLAH
3,970.23
6,270.00
DIBULATKAN
3,970.00
6,270.00
SNI
1.0000
6.14
0.1000
@ Rp.
54,400.00
5,440.00
0.3600
@ Rp.
100,000.00
36,000.00
0.0630
@ Rp.
50,000.00
3,150.00
0.0063
@ Rp.
54,000.00
340.20
0.0200
org Pekerja
@ Rp.
40,000.00
800.00
0.0025
org Mandor
@ Rp.
65,000.00
162.50
4,452.70
JASA 10 %
41,440.00
445.27
4,144.00
JUMLAH
4,897.97
45,584.00
DIBULATKAN
4,897.00
45,584.00
SNI
1.0000
6.17
0.1000
lbr Amplas
@ Rp.
5,000.00
0.2500
ikat Alang-alang
m3 Perancah kayu
@ Rp.
1,000.00
250.00
@ Rp.
2,000,000.00
4,000.00
0.1500
kg Kapur sirih
@ Rp.
1,000.00
0.0010
@ Rp.
50,000.00
0.0001
@ Rp.
54,000.00
5.40
0.1500
org Pekerja
@ Rp.
40,000.00
6,000.00
0.0025
org Mandor
@ Rp.
65,000.00
0.0020
500.00
150.00
50.00
162.50
6,217.90
JASA 10 %
4,900.00
621.79
490.00
JUMLAH
6,839.69
5,390.00
DIBULATKAN
6,839.00
5,390.00
Analisa Gedung - 65
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
SNI
6.18
1.0000
0.0020
Perancah kayu
@ Rp.
2,000,000.00
0.3000
kg Kapur sirih
@ Rp.
1,000.00
0.0050
@ Rp.
50,000.00
0.0005
@ Rp.
54,000.00
27.00
0.0400
org Pekerja
@ Rp.
40,000.00
1,600.00
0.0025
org Mandor
@ Rp.
65,000.00
300.00
250.00
162.50
2,039.50
JASA 10 %
4,000.00
4,300.00
203.95
430.00
JUMLAH
2,243.45
4,730.00
DIBULATKAN
2,243.00
4,730.00
SNI
1.0000
6.9
0.1670
@ Rp.
24,000.00
4,008.00
0.2000
kg Cat besi
@ Rp.
64,000.00
12,800.00
0.1500
ltr
@ Rp.
24,000.00
0.1050
@ Rp.
50,000.00
0.0040
@ Rp.
54,000.00
216.00
0.0700
org Pekerja
@ Rp.
40,000.00
2,800.00
0.0025
org Mandor
@ Rp.
65,000.00
Thinner
3,600.00
5,250.00
162.50
8,428.50
JASA 10 %
20,408.00
842.85
2,040.80
JUMLAH
9,271.35
22,448.80
DIBULATKAN
9,271.00
22,448.00
SNI
1.0000
6.20
0.1000
@ Rp.
45,000.00
0.0100
bh Kuas
@ Rp.
16,000.00
0.2000
@ Rp.
50,000.00
10,000.00
0.0200
@ Rp.
54,000.00
1,080.00
0.0200
org Pekerja
@ Rp.
40,000.00
800.00
0.0100
org Mandor
@ Rp.
65,000.00
4,500.00
160.00
650.00
12,530.00
JASA 10 %
4,660.00
1,253.00
466.00
JUMLAH
13,783.00
5,126.00
DIBULATKAN
13,783.00
5,126.00
SNI
1.0000
6.21
0.1000
@ Rp.
45,000.00
0.0100
@ Rp.
16,000.00
160.00
0.0020
bh Kuas
m3 Perancah kayu
@ Rp.
2,000,000.00
4,000.00
0.2250
@ Rp.
50,000.00
11,250.00
0.0225
@ Rp.
54,000.00
1,215.00
0.2250
org Pekerja
@ Rp.
40,000.00
9,000.00
0.0075
org Mandor
@ Rp.
65,000.00
4,500.00
487.50
21,952.50
JASA 10 %
8,660.00
2,195.25
866.00
JUMLAH
24,147.75
9,526.00
DIBULATKAN
24,147.00
9,526.00
Analisa Gedung - 66
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
SNI
1.0000
0.3500
kg Tir
@ Rp.
16,000.00
0.1000
org Pekerja
@ Rp.
40,000.00
0.0050
org Mandor
@ Rp.
65,000.00
Pengetiran kayu ( 2 x )
5,600.00
432.50
560.00
JUMLAH
4,757.50
6,160.00
DIBULATKAN
4,757.00
6,160.00
1.0000
0.4250
kg Cat duco
@ Rp.
120,000.00
0.0570
ltr
Thinner
@ Rp.
26,000.00
0.1000
lbr Amplas
@ Rp.
5,000.00
500.00
0.3000
@ Rp.
50,000.00
15,000.00
0.0300
@ Rp.
54,000.00
1,620.00
0.2000
org Pekerja
@ Rp.
40,000.00
8,000.00
0.0100
org Mandor
@ Rp.
65,000.00
51,000.00
1,482.00
650.00
25,770.00
JASA 10 %
Empiris
325.00
4,325.00
JASA 10 %
Empiris
5,600.00
4,000.00
52,482.00
2,577.00
5,248.20
JUMLAH
28,347.00
57,730.20
DIBULATKAN
28,347.00
57,730.00
1.0000
0.1200
@ Rp.
12,000.00
0.0400
@ Rp.
25,000.00
0.0040
@ Rp.
27,000.00
108.00
0.0667
org Pekerja
@ Rp.
20,000.00
1,334.00
0.0033
org Mandor
@ Rp.
32,500.00
JUMLAH ( A )
1,440.00
1,000.00
107.25
2,549.25
1,440.00
kg Cat kayu
@ Rp.
32,000.00
0.1000
ltr
@ Rp.
10,000.00
5.0000
@ Rp.
40,000.00
200,000.00
0.5000
@ Rp.
45,000.00
22,500.00
0.2000
org Pekerja
@ Rp.
20,000.00
4,000.00
0.0100
org Mandor
@ Rp.
32,500.00
Minyak cat
1.0000
1,000.00
325.00
JUMLAH ( B )
226,825.00
14,600.00
229,374.25
16,040.00
JASA 10 %
31
13,600.00
22,937.43
1,604.00
JUMLAH
252,311.68
17,644.00
DIBULATKAN
252,311.00
17,644.00
m 2 Mengecat genteng
0.3600
@ Rp.
84,000.00
0.0630
@ Rp.
50,000.00
3,150.00
0.0063
@ Rp.
54,000.00
340.20
0.0200
org Pekerja
@ Rp.
40,000.00
800.00
0.0025
org Mandor
@ Rp.
65,000.00
JUMLAH
30,240.00
162.50
4,452.70
JASA 10 %
30,240.00
445.27
3,024.00
JUMLAH
4,897.97
33,264.00
DIBULATKAN
4,897.00
33,264.00
PEKERJAAN BONGKARAN
AK
1.0000
4.0000
@ Rp.
55,000.00
0.4000
org Pekerja
@ Rp.
40,000.00
23,600.00
JUMLAH
259,600.00
DIBULATKAN
259,600.00
1.0000
2.0000
@ Rp.
55,000.00
0.1000
org Pekerja
@ Rp.
40,000.00
1.0000
110,000.00
4,000.00
114,000.00
11,400.00
JUMLAH
125,400.00
DIBULATKAN
125,400.00
JASA 10 %
AK
16,000.00
236,000.00
JASA 10 %
AK
220,000.00
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
0.2000
@ Rp.
55,000.00
11,000.00
8.0000
org Pekerja
@ Rp.
40,000.00
320,000.00
0.1000
org Mandor
@ Rp.
65,000.00
6,500.00
337,500.00
33,750.00
JUMLAH
371,250.00
DIBULATKAN
371,250.00
JASA 10 %
Analisa Gedung - 68
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
AK
10.0000
2.0000
org Pekerja
@ Rp.
40,000.00
0.1000
org Mandor
@ Rp.
65,000.00
10.0000
86,500.00
8,650.00
JUMLAH
9,515.00
DIBULATKAN
9,515.00
org Pekerja
@ Rp.
40,000.00
0.1250
org Mandor
@ Rp.
65,000.00
5,812.50
JUMLAH
6,393.75
DIBULATKAN
6,393.00
@ Rp.
40,000.00
org Mandor
@ Rp.
65,000.00
80,000.00
6,500.00
86,500.00
8,650.00
865.00
JUMLAH
9,515.00
DIBULATKAN
9,515.00
0.5000
@ Rp.
50,000.00
25,000.00
1.0000
org Pekerja
@ Rp.
40,000.00
40,000.00
65,000.00
6,500.00
650.00
JUMLAH
7,150.00
DIBULATKAN
7,150.00
0.6000
@ Rp.
60,000.00
0.0600
@ Rp.
65,000.00
3,900.00
2.0000
org Pekerja
@ Rp.
40,000.00
80,000.00
0.1000
org Mandor
@ Rp.
65,000.00
36,000.00
6,500.00
126,400.00
12,640.00
JASA 10 %
10.0000
0.1000
10.0000
581.25
JASA 10 %
I.9
8,125.00
58,125.00
2.0000
10.0000
50,000.00
JASA 10 %
I.8
1.2500
10.0000
865.00
JASA 10 %
I.7
6,500.00
JASA 10 %
I.6
80,000.00
1,264.00
JUMLAH
13,904.00
DIBULATKAN
13,904.00
2.0000
org Pekerja
@ Rp.
40,000.00
0.1000
org Mandor
@ Rp.
65,000.00
80,000.00
6,500.00
86,500.00
8,650.00
JASA 10 %
865.00
JUMLAH
9,515.00
DIBULATKAN
9,515.00
Analisa Gedung - 69
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
L.12
1.0000
6.0000
@ Rp.
60,000.00
0.6000
@ Rp.
65,000.00
39,000.00
4.0000
org Pekerja
@ Rp.
40,000.00
160,000.00
0.2000
org Mandor
@ Rp.
65,000.00
Membongkar kayu balok loteng, kuda-kuda, dlurung, jembatan untuk digunakan lagi
57,200.00
JUMLAH
629,200.00
DIBULATKAN
629,200.00
1.0000
1.0000
org Pekerja
@ Rp.
40,000.00
40,000.00
0.2000
org Mandor
@ Rp.
65,000.00
13,000.00
Membongkar kayu balok loteng, kuda-kuda, dlurung, jembatan tidak digunakan lagi
53,000.00
5,300.00
JUMLAH
58,300.00
DIBULATKAN
58,300.00
JASA 10 %
L.14
13,000.00
572,000.00
JASA 10 %
360,000.00
1.0000
12.0000
@ Rp.
60,000.00
1.2000
@ Rp.
65,000.00
78,000.00
4.0000
org Pekerja
@ Rp.
40,000.00
160,000.00
0.2000
org Mandor
@ Rp.
65,000.00
720,000.00
13,000.00
971,000.00
97,100.00
JUMLAH
1,068,100.00
DIBULATKAN
1,068,100.00
JASA 10 %
ANALISA SUPLEMEN
3
1.0000
3.0000
kg Kawat las
13,000.00
@ Rp.
75,000.00
@ Rp.
55,000.00
@ Rp.
58,000.00
2,900.00
@ Rp.
55,000.00
55,000.00
@ Rp.
65,000.00
39,000.00
75,000.00
27,500.00
65,000.00
150,400.00
JASA 10 %
114,000.00
15,040.00
11,400.00
JUMLAH
165,440.00
125,400.00
DIBULATKAN
165,440.00
125,400.00
Analisa Gedung - 70
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
PEKERJAAN SANITASI
SNI
6.1
1.0000
bh
1.0000
@ Rp.
2,500,000.00
@ Rp.
2,500,000.00
6%
@ Rp.
55,000.00
0.0010
@ Rp.
60,000.00
60.00
3.3000
org Pekerja
@ Rp.
40,000.00
132,000.00
0.1600
org Mandor
@ Rp.
65,000.00
265,000.00
223,256.00
2,915,000.00
DIBULATKAN
223,256.00
2,915,000.00
1.0000
bh
1.0000
@ Rp.
150,000.00
150,000.00
6.0000
@ Rp.
1,528.00
9,168.00
0.0100
kg PC
3
m Pasir pasang
@ Rp.
152,000.00
1.5000
@ Rp.
55,000.00
82,500.00
1.5000
@ Rp.
60,000.00
90,000.00
1.0000
org Pekerja
@ Rp.
40,000.00
40,000.00
0.1600
org Mandor
@ Rp.
65,000.00
10,400.00
222,900.00
160,688.00
22,290.00
16,068.80
JUMLAH
245,190.00
176,756.80
DIBULATKAN
245,190.00
176,756.00
bh
1.0000
bh Urinoir
@ Rp.
1,570,000.00
1,570,000.00
@ Rp.
1,570,000.00
471,000.00
@ Rp.
1,528.00
9,168.00
0.0100
kg PC
m3 Pasir pasang
@ Rp.
152,000.00
1.0000
@ Rp.
55,000.00
0.1000
@ Rp.
60,000.00
6,000.00
1.0000
org Pekerja
@ Rp.
40,000.00
40,000.00
0.1000
org Mandor
@ Rp.
65,000.00
30%
Memasang urinoir
Harga urinoir (Perlengkapan)
1,520.00
55,000.00
6,500.00
107,500.00
JASA 10 %
6.5
1,520.00
1.0000
6.0000
SNI
2,650,000.00
JUMLAH
JASA 10 %
6.4
10,400.00
20,296.00
SNI
60,500.00
202,960.00
JASA 10 %
6.2
150,000.00
1.1000
SNI
2,500,000.00
2,051,688.00
10,750.00
205,168.80
JUMLAH
118,250.00
2,256,856.80
DIBULATKAN
118,250.00
2,256,856.00
1.0000
bh
1.0000
bh Wastafel
@ Rp.
542,680.00
542,680.00
@ Rp.
542,680.00
65,121.60
@ Rp.
1,528.00
9,168.00
0.0100
kg PC
m3 Pasir pasang
@ Rp.
152,000.00
1.4500
@ Rp.
55,000.00
0.1500
@ Rp.
60,000.00
9,000.00
1.2000
org Pekerja
@ Rp.
40,000.00
48,000.00
0.1000
org Mandor
@ Rp.
65,000.00
12%
6.0000
Memasang wastafel
Harga wastafel (Perlengkapan)
1,520.00
79,750.00
6,500.00
143,250.00
JASA 10 %
618,489.60
14,325.00
61,848.96
JUMLAH
157,575.00
680,338.56
DIBULATKAN
157,575.00
680,338.00
Analisa Gedung - 71
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
SNI
6.7
1.0000
bh
1.0000
bh Bak fiberglass
@ Rp.
550,000.00
@ Rp.
550,000.00
18%
Harga bak(Perlengkapan)
@ Rp.
55,000.00
148,500.00
0.5400
@ Rp.
60,000.00
32,400.00
1.8000
org Pekerja
@ Rp.
40,000.00
72,000.00
0.1100
org Mandor
@ Rp.
65,000.00
64,900.00
JUMLAH
286,055.00
713,900.00
DIBULATKAN
286,055.00
713,900.00
bh
1.0000
bh Badkip
@ Rp.
300,000.00
@ Rp.
300,000.00
@ Rp.
55,000.00
4,125.00
0.7500
@ Rp.
60,000.00
45,000.00
org Pekerja
@ Rp.
40,000.00
org Mandor
@ Rp.
65,000.00
16,250.00
65,375.00
JASA 10 %
6.11
36,000.00
JUMLAH
71,912.50
396,000.00
DIBULATKAN
71,912.00
396,000.00
1.0000
bh
1.0000
bh Bak fiberglass
@ Rp.
1,650,000.00
@ Rp.
1,650,000.00
12%
198,000.00
@ Rp.
55,000.00
0.9000
@ Rp.
60,000.00
54,000.00
3.0000
org Pekerja
@ Rp.
40,000.00
120,000.00
0.9000
org Mandor
@ Rp.
65,000.00
1.0000
6.14
16.0000
1.1000
247,500.00
58,500.00
480,000.00
JASA 10 %
1,848,000.00
48,000.00
184,800.00
JUMLAH
528,000.00
2,032,800.00
DIBULATKAN
528,000.00
2,032,800.00
@ Rp.
48,000.00
52,800.00
bh
@ Rp.
700.00
11,200.00
@ Rp.
1,528.00
5,989.76
@ Rp.
152,000.00
8,512.00
0.0240
kg PC
m3 Pasir pasang
m3 Pasir urug
@ Rp.
110,000.00
0.0700
@ Rp.
55,000.00
0.0070
@ Rp.
60,000.00
420.00
0.1400
org Pekerja
@ Rp.
40,000.00
5,600.00
0.0070
org Mandor
@ Rp.
65,000.00
3.9200
0.0560
Batu bata
SNI
1.0000
6.15
330.0000
1.1000
10.3000
2,640.00
3,850.00
455.00
10,325.00
JASA 10 %
81,141.76
1,032.50
8,114.18
JUMLAH
11,357.50
89,255.94
DIBULATKAN
11,357.00
89,255.00
@ Rp.
50,000.00
55,000.00
bh
@ Rp.
700.00
231,000.00
Batu bata
@ Rp.
1,528.00
15,738.40
@ Rp.
152,000.00
9,272.00
0.0690
kg PC
m3 Pasir pasang
m3 Pasir urug
@ Rp.
110,000.00
0.1900
@ Rp.
55,000.00
0.0190
@ Rp.
60,000.00
1,140.00
0.3800
org Pekerja
@ Rp.
40,000.00
15,200.00
0.0190
org Mandor
@ Rp.
65,000.00
0.0610
7,590.00
10,450.00
1,235.00
28,025.00
JASA 10 %
6.16
1,650,000.00
4.5000
SNI
360,000.00
6,537.50
SNI
60,000.00
SNI
300,000.00
0.0750
0.2500
649,000.00
26,005.00
1.0000
20%
7,150.00
260,050.00
JASA 10 %
6.9
99,000.00
2.7000
SNI
550,000.00
318,600.40
2,802.50
31,860.04
JUMLAH
30,827.50
350,460.44
DIBULATKAN
30,827.00
350,460.00
1.0000
bh
87.0000
bh
Batu bata
@ Rp.
700.00
60,900.00
44.0000
kg PC
m3 Pasir pasang
m3 Batu kerikil
@ Rp.
1,528.00
67,232.00
@ Rp.
152,000.00
10,640.00
@ Rp.
110,000.00
7,700.00
@ Rp.
15,800.00
25,280.00
0.0600
kg Besi beton
m3 Pasir beton
@ Rp.
146,000.00
1.0150
@ Rp.
55,000.00
0.0700
0.0700
1.6000
Analisa Gedung - 72
8,760.00
55,825.00
No.
Macam Pekerjaan
Upah
(1)
(2)
(3)
Bahan
(4)
0.0015
@ Rp.
60,000.00
90.00
3.2000
org Pekerja
@ Rp.
40,000.00
128,000.00
0.0160
org Mandor
@ Rp.
65,000.00
1,040.00
184,955.00
JASA 10 %
180,512.00
18,495.50
18,051.20
JUMLAH
203,450.50
198,563.20
DIBULATKAN
203,450.00
198,563.00
Analisa Gedung - 73
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
SNI
6.17
1.0000
bh
150.0000
bh
Batu bata
@ Rp.
700.00
105,000.00
kg PC
3
m Pasir pasang
m3 Batu kerikil
@ Rp.
1,528.00
117,656.00
@ Rp.
152,000.00
19,760.00
@ Rp.
110,000.00
2,200.00
@ Rp.
15,800.00
41,080.00
0.0900
kg Besi beton
3
m Pasir beton
@ Rp.
146,000.00
0.4730
@ Rp.
55,000.00
0.0470
@ Rp.
60,000.00
2,820.00
1.4200
org Pekerja
@ Rp.
40,000.00
56,800.00
0.0710
org Mandor
@ Rp.
65,000.00
77.0000
0.1300
0.0200
2.6000
6.18
29,883.60
JUMLAH
99,275.00
328,719.60
DIBULATKAN
99,275.00
328,719.00
1.0000
bh
bh
Batu bata
@ Rp.
700.00
155,400.00
114.0000
kg PC
m3 Pasir pasang
m3 Batu kerikil
@ Rp.
1,528.00
174,192.00
@ Rp.
152,000.00
27,968.00
@ Rp.
110,000.00
3,630.00
@ Rp.
15,800.00
76,630.00
0.1200
kg Besi beton
m3 Pasir beton
@ Rp.
146,000.00
0.7200
@ Rp.
55,000.00
0.0720
@ Rp.
60,000.00
4,320.00
2.1600
org Pekerja
@ Rp.
40,000.00
86,400.00
0.1000
org Mandor
@ Rp.
65,000.00
0.0330
4.8500
1.0000
1.2000
35%
45,534.00
150,502.00
500,874.00
DIBULATKAN
150,502.00
500,874.00
@ Rp.
30,000.00
@ Rp.
30,000.00
@ Rp.
55,000.00
0.0090
@ Rp.
60,000.00
540.00
0.0540
org Pekerja
@ Rp.
40,000.00
2,160.00
0.0270
org Mandor
@ Rp.
65,000.00
1,755.00
1.2000
35%
4,650.00
JUMLAH
10,345.50
51,150.00
DIBULATKAN
10,345.00
51,150.00
@ Rp.
50,000.00
@ Rp.
50,000.00
@ Rp.
55,000.00
0.0090
@ Rp.
60,000.00
540.00
0.0540
org Pekerja
@ Rp.
40,000.00
2,160.00
0.0270
org Mandor
@ Rp.
65,000.00
1,755.00
1.2000
35%
7,750.00
JUMLAH
10,345.50
85,250.00
DIBULATKAN
10,345.00
85,250.00
@ Rp.
75,000.00
@ Rp.
75,000.00
26,250.00
@ Rp.
55,000.00
0.0090
@ Rp.
60,000.00
540.00
0.0540
org Pekerja
@ Rp.
40,000.00
2,160.00
0.0270
org Mandor
@ Rp.
65,000.00
1,755.00
1.2000
35%
116,250.00
940.50
11,625.00
JUMLAH
10,345.50
127,875.00
DIBULATKAN
10,345.00
127,875.00
4,950.00
9,405.00
JASA 10 %
6.22
90,000.00
0.0900
1.0000
77,500.00
940.50
4,950.00
9,405.00
SNI
17,500.00
JASA 10 %
6.21
60,000.00
0.0900
1.0000
46,500.00
940.50
4,950.00
9,405.00
SNI
10,500.00
JASA 10 %
6.20
36,000.00
0.0900
1.0000
455,340.00
JUMLAH
SNI
6,500.00
13,682.00
17,520.00
39,600.00
136,820.00
JASA 10 %
6.19
298,836.00
9,025.00
222.0000
0.1840
SNI
4,615.00
90,250.00
JASA 10 %
SNI
13,140.00
26,015.00
@ Rp.
100,000.00
@ Rp.
100,000.00
120,000.00
35,000.00
0.1800
@ Rp.
55,000.00
9,900.00
0.0180
@ Rp.
60,000.00
1,080.00
0.1080
org Pekerja
@ Rp.
40,000.00
4,320.00
Analisa Gedung - 74
No.
Macam Pekerjaan
Upah
(1)
(2)
(3)
0.0054
org Mandor
@ Rp.
65,000.00
Bahan
(4)
351.00
15,651.00
JASA 10 %
155,000.00
1,565.10
15,500.00
JUMLAH
17,216.10
170,500.00
DIBULATKAN
17,216.00
170,500.00
Analisa Gedung - 75
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
SNI
6.25
1.0000
1.2000
Pipa PVC
@ Rp.
6,325.00
35%
@ Rp.
6,325.00
@ Rp.
55,000.00
0.0060
@ Rp.
60,000.00
360.00
0.0360
org Pekerja
@ Rp.
40,000.00
1,440.00
0.0018
org Mandor
@ Rp.
65,000.00
980.38
5,738.70
10,784.13
DIBULATKAN
5,738.00
10,784.00
1.0000
1.2000
Pipa PVC
@ Rp.
8,500.00
35%
@ Rp.
8,500.00
@ Rp.
55,000.00
0.0060
@ Rp.
60,000.00
360.00
0.0360
org Pekerja
@ Rp.
40,000.00
1,440.00
0.0018
org Mandor
@ Rp.
65,000.00
35%
117.00
1,317.50
JUMLAH
5,738.70
14,492.50
DIBULATKAN
5,738.00
14,492.00
@ Rp.
10,250.00
@ Rp.
10,250.00
12,300.00
3,587.50
0.0600
@ Rp.
55,000.00
0.0060
@ Rp.
60,000.00
360.00
0.0360
org Pekerja
@ Rp.
40,000.00
1,440.00
0.0018
org Mandor
@ Rp.
65,000.00
1.2000
35%
117.00
15,887.50
521.70
1,588.75
JUMLAH
5,738.70
17,476.25
DIBULATKAN
5,738.00
17,476.00
3,300.00
5,217.00
JASA 10 %
1.0000
13,175.00
521.70
3,300.00
5,217.00
6.28
2,975.00
1.2000
SNI
10,200.00
0.0600
1.0000
9,803.75
JUMLAH
JASA 10 %
6.27
117.00
521.70
SNI
3,300.00
5,217.00
JASA 10 %
6.26
2,213.75
0.0600
SNI
7,590.00
@ Rp.
22,500.00
@ Rp.
22,500.00
27,000.00
7,875.00
0.0600
@ Rp.
55,000.00
0.0060
@ Rp.
60,000.00
360.00
0.0360
org Pekerja
@ Rp.
40,000.00
1,440.00
0.0018
org Mandor
@ Rp.
65,000.00
3,300.00
117.00
5,217.00
JASA 10 %
34,875.00
521.70
3,487.50
JUMLAH
5,738.70
38,362.50
DIBULATKAN
5,738.00
38,362.00
Analisa Gedung - 76
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
SNI
6.29
1.0000
1.2000
Pipa PVC
@ Rp.
30,000.00
35%
@ Rp.
30,000.00
@ Rp.
55,000.00
0.0090
@ Rp.
60,000.00
540.00
0.0544
org Pekerja
@ Rp.
40,000.00
2,176.00
0.0027
org Mandor
@ Rp.
65,000.00
4,650.00
8,625.65
51,150.00
DIBULATKAN
8,625.00
51,150.00
1.0000
1.2000
Pipa PVC
@ Rp.
41,000.00
35%
@ Rp.
41,000.00
@ Rp.
55,000.00
0.0060
@ Rp.
60,000.00
360.00
0.0360
org Pekerja
@ Rp.
40,000.00
1,440.00
0.0018
org Mandor
@ Rp.
65,000.00
35%
117.00
6,355.00
JUMLAH
5,738.70
69,905.00
DIBULATKAN
5,738.00
69,905.00
@ Rp.
41,000.00
@ Rp.
41,000.00
49,200.00
14,350.00
0.1350
@ Rp.
55,000.00
0.0135
@ Rp.
60,000.00
810.00
0.0810
org Pekerja
@ Rp.
40,000.00
3,240.00
0.0410
org Mandor
@ Rp.
65,000.00
1.2000
35%
2,665.00
63,550.00
1,414.00
6,355.00
JUMLAH
15,554.00
69,905.00
DIBULATKAN
15,554.00
69,905.00
7,425.00
14,140.00
JASA 10 %
1.0000
63,550.00
521.70
3,300.00
5,217.00
6.32
14,350.00
1.2000
SNI
49,200.00
0.0600
1.0000
46,500.00
JUMLAH
JASA 10 %
6.31
175.50
784.15
SNI
4,950.00
7,841.50
JASA 10 %
6.30
10,500.00
0.0900
SNI
36,000.00
@ Rp.
67,500.00
@ Rp.
67,500.00
81,000.00
23,625.00
0.1350
@ Rp.
55,000.00
0.0135
@ Rp.
60,000.00
810.00
0.0810
org Pekerja
@ Rp.
40,000.00
3,240.00
0.0410
org Mandor
@ Rp.
65,000.00
7,425.00
2,665.00
14,140.00
JASA 10 %
104,625.00
1,414.00
10,462.50
JUMLAH
15,554.00
115,087.50
DIBULATKAN
15,554.00
115,087.00
Analisa Gedung - 77
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
SNI
6.33
1.0000
bh
1.0000
1,000,000.00
1.0000
@ Rp.
150,000.00
0.3000
@ Rp.
55,000.00
16,500.00
0.0300
@ Rp.
60,000.00
1,800.00
0.0300
org Pekerja
@ Rp.
40,000.00
1,200.00
0.0015
org Mandor
@ Rp.
65,000.00
6.35
1,150,000.00
115,000.00
JUMLAH
21,557.25
1,265,000.00
DIBULATKAN
21,557.00
1,265,000.00
1.0000
bh
1.0000
bh Kran air
50,000.00
0.0250
bh Seal tape
@ Rp.
5,000.00
0.1000
@ Rp.
55,000.00
5,500.00
0.0100
@ Rp.
60,000.00
600.00
0.0100
org Pekerja
@ Rp.
40,000.00
400.00
0.0050
org Mandor
@ Rp.
65,000.00
50,000.00
125.00
325.00
6,825.00
JASA 10 %
6.35
97.50
1,959.75
SNI
150,000.00
19,597.50
JASA 10 %
SNI
1,000,000.00
50,125.00
682.50
5,012.50
JUMLAH
7,507.50
55,137.50
DIBULATKAN
7,507.00
55,137.00
1.0000
bh
1.0000
bh Floor drain
110,000.00
0.1000
@ Rp.
55,000.00
5,500.00
0.0100
@ Rp.
60,000.00
600.00
0.0100
org Pekerja
@ Rp.
40,000.00
400.00
0.0050
org Mandor
@ Rp.
65,000.00
110,000.00
325.00
6,825.00
JASA 10 %
110,000.00
682.50
11,000.00
JUMLAH
7,507.50
121,000.00
DIBULATKAN
7,507.00
121,000.00
1.0000
3.0000
kg Kawat las
6,500.00
@ Rp.
75,000.00
@ Rp.
27,500.00
@ Rp.
29,000.00
1,450.00
@ Rp.
27,500.00
27,500.00
@ Rp.
32,500.00
32,500.00
6.1
75,000.00
13,750.00
75,200.00
JASA 10 %
SNI
19,500.00
94,500.00
7,520.00
9,450.00
JUMLAH
82,720.00
103,950.00
DIBULATKAN
82,720.00
103,950.00
1.0000
kg
1.1000
17,600.00
0.0800
kg Meni besi
@ Rp.
45,000.00
0.0060
@ Rp.
50,000.00
0.0060
@ Rp.
54,000.00
324.00
0.0600
org Pekerja
@ Rp.
40,000.00
2,400.00
0.0003
org Mandor
@ Rp.
65,000.00
19,360.00
3,600.00
300.00
19.50
3,043.50
JASA 10 %
22,960.00
304.35
2,296.00
JUMLAH
3,347.85
25,256.00
DIBULATKAN
3,347.00
25,256.00
Analisa Gedung - 78
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
1.0000
kg
1.1000
kg Baja profil WF
17,600.00
19,360.00
0.0800
kg Meni besi
@ Rp.
45,000.00
3,600.00
1.0000
ls
@ Rp.
880.00
880.00
0.2000
ls
Elektroda
@ Rp.
21,000.00
4,200.00
0.0060
@ Rp.
50,000.00
0.0060
@ Rp.
54,000.00
324.00
0.0600
org Pekerja
@ Rp.
40,000.00
2,400.00
0.0003
org Mandor
@ Rp.
65,000.00
6.2
2,804.00
JUMLAH
3,347.85
30,844.00
DIBULATKAN
3,347.00
30,844.00
1.0000
1.0000
@ Rp.
1,500,000.00
0.6500
@ Rp.
50,000.00
0.0650
@ Rp.
54,000.00
3,510.00
0.6500
org Pekerja
@ Rp.
40,000.00
26,000.00
0.0320
org Mandor
@ Rp.
65,000.00
6.5
150,000.00
70,499.00
1,650,000.00
DIBULATKAN
70,499.00
1,650,000.00
1.0000
@ Rp.
500,000.00
1.2000
@ Rp.
50,000.00
0.1200
@ Rp.
54,000.00
6,480.00
1.2000
org Pekerja
@ Rp.
40,000.00
48,000.00
0.0060
org Mandor
@ Rp.
65,000.00
500,000.00
60,000.00
390.00
114,870.00
500,000.00
11,487.00
50,000.00
JUMLAH
126,357.00
550,000.00
DIBULATKAN
126,357.00
550,000.00
1.0000
@ Rp.
1,000,000.00
1.0500
@ Rp.
50,000.00
0.1050
@ Rp.
54,000.00
5,670.00
1.0500
org Pekerja
@ Rp.
40,000.00
42,000.00
0.0052
org Mandor
@ Rp.
65,000.00
1.0000
1,500,000.00
JUMLAH
JASA 10 %
6.6
2,080.00
6,409.00
SNI
1,500,000.00
32,500.00
64,090.00
JASA 10 %
1.0000
28,040.00
304.35
SNI
19.50
3,043.50
JASA 10 %
SNI
300.00
1,000,000.00
52,500.00
338.00
100,508.00
JASA 10 %
1,000,000.00
10,050.80
100,000.00
JUMLAH
110,558.80
1,100,000.00
DIBULATKAN
110,558.00
1,100,000.00
Analisa Gedung - 79
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
SNI
6.8
1.0000
1.0000
Roll door
@ Rp.
400,000.00
1.5000
@ Rp.
50,000.00
0.1050
@ Rp.
54,000.00
5,670.00
1.0500
org Pekerja
@ Rp.
40,000.00
42,000.00
0.0052
org Mandor
@ Rp.
65,000.00
6.9
40,000.00
JUMLAH
135,308.80
440,000.00
DIBULATKAN
135,308.00
440,000.00
1.0000
Pintu alumunium
@ Rp.
800,000.00
1.0500
@ Rp.
50,000.00
0.1050
@ Rp.
54,000.00
5,670.00
1.0500
org Pekerja
@ Rp.
40,000.00
42,000.00
0.0052
org Mandor
@ Rp.
65,000.00
1.0000
6.12
80,000.00
110,558.80
880,000.00
DIBULATKAN
110,558.00
880,000.00
@ Rp.
17,600.00
1.2000
@ Rp.
55,000.00
0.0120
@ Rp.
58,000.00
696.00
1.2000
org Pekerja
@ Rp.
40,000.00
48,000.00
0.0006
org Mandor
@ Rp.
65,000.00
1.0000
1.0000
1.1000
800,000.00
JUMLAH
202,400.00
66,000.00
39.00
114,735.00
JASA 10 %
6.13
338.00
10,050.80
SNI
800,000.00
52,500.00
100,508.00
JASA 10 %
11.5000
400,000.00
12,300.80
SNI
338.00
123,008.00
JASA 10 %
SNI
400,000.00
75,000.00
202,400.00
11,473.50
20,240.00
JUMLAH
126,208.50
222,640.00
DIBULATKAN
126,208.00
222,640.00
@ Rp.
50,000.00
@ Rp.
20,000.00
400.00
0.0018
@ Rp.
11,000,000.00
19,800.00
0.1000
@ Rp.
60,000.00
0.0100
@ Rp.
65,000.00
650.00
0.1000
org Pekerja
@ Rp.
40,000.00
4,000.00
0.0005
org Mandor
@ Rp.
65,000.00
0.0200
55,000.00
6,000.00
32.50
10,682.50
JASA 10 %
75,200.00
1,068.25
7,520.00
JUMLAH
11,750.75
82,720.00
DIBULATKAN
11,750.00
82,720.00
Analisa Gedung - 80
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
SNI
6.14
1.0000
1.1000
Kawat nyamuk
@ Rp.
16,500.00
0.0200
@ Rp.
20,000.00
400.00
0.0018
@ Rp.
11,000,000.00
19,800.00
0.1000
@ Rp.
60,000.00
0.0100
@ Rp.
65,000.00
650.00
0.1000
org Pekerja
@ Rp.
40,000.00
4,000.00
0.0005
org Mandor
@ Rp.
65,000.00
1.0000
1.1000
6.15
38,350.00
3,835.00
JUMLAH
11,750.75
42,185.00
DIBULATKAN
11,750.00
42,185.00
@ Rp.
20,000.00
@ Rp.
20,000.00
400.00
0.0018
@ Rp.
11,000,000.00
19,800.00
0.1000
@ Rp.
60,000.00
0.0100
@ Rp.
65,000.00
650.00
0.1000
org Pekerja
@ Rp.
40,000.00
4,000.00
0.0005
org Mandor
@ Rp.
65,000.00
0.0200
1.0000
1.1000
22,000.00
6,000.00
32.50
10,682.50
JASA 10 %
6.17
32.50
1,068.25
SNI
6,000.00
10,682.50
JASA 10 %
SNI
18,150.00
42,200.00
1,068.25
4,220.00
JUMLAH
11,750.75
46,420.00
DIBULATKAN
11,750.00
46,420.00
@ Rp.
40,000.00
44,000.00
@ Rp.
20,000.00
400.00
0.0250
kg Paku skrup
m2 Besi strip
@ Rp.
15,000.00
0.2000
@ Rp.
60,000.00
12,000.00
0.0200
@ Rp.
65,000.00
1,300.00
0.2000
org Pekerja
@ Rp.
40,000.00
8,000.00
0.0010
org Mandor
@ Rp.
65,000.00
0.0200
375.00
65.00
21,365.00
JASA 10 %
44,775.00
2,136.50
4,477.50
JUMLAH
23,501.50
49,252.50
DIBULATKAN
23,501.00
49,252.00
1.0000
bh
1.0000
500,000.00
0.6000
@ Rp.
60,000.00
36,000.00
0.0600
@ Rp.
65,000.00
3,900.00
0.0600
org Pekerja
@ Rp.
40,000.00
2,400.00
0.0030
org Mandor
@ Rp.
65,000.00
500,000.00
195.00
42,495.00
JASA 10 %
500,000.00
4,249.50
50,000.00
JUMLAH
46,744.50
550,000.00
DIBULATKAN
46,744.00
550,000.00
Analisa Gedung - 81
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
6.2
1.0000
bh
1.0000
250,000.00
0.5000
@ Rp.
60,000.00
30,000.00
0.0100
@ Rp.
65,000.00
650.00
0.0100
org Pekerja
@ Rp.
40,000.00
400.00
0.0050
org Mandor
@ Rp.
65,000.00
25,000.00
JUMLAH
34,512.50
275,000.00
DIBULATKAN
34,512.00
275,000.00
1.0000
bh
1.0000
100,000.00
0.5000
@ Rp.
60,000.00
30,000.00
0.0050
@ Rp.
65,000.00
325.00
0.0050
org Pekerja
@ Rp.
40,000.00
200.00
0.0025
org Mandor
@ Rp.
65,000.00
100,000.00
10,000.00
JUMLAH
33,756.25
110,000.00
DIBULATKAN
33,756.00
110,000.00
1.0000
bh
1.0000
bh Kunci silinder
150,000.00
0.5000
@ Rp.
60,000.00
30,000.00
0.0050
@ Rp.
65,000.00
325.00
0.0050
org Pekerja
@ Rp.
40,000.00
200.00
0.0003
org Mandor
@ Rp.
65,000.00
150,000.00
16.25
30,541.25
JASA 10 %
150,000.00
3,054.13
15,000.00
JUMLAH
33,595.38
165,000.00
DIBULATKAN
33,595.00
165,000.00
1.0000
bh
1.0000
bh Engsel pintu
22,000.00
0.1500
@ Rp.
60,000.00
9,000.00
0.0150
@ Rp.
65,000.00
975.00
0.0150
org Pekerja
@ Rp.
40,000.00
600.00
0.0008
org Mandor
@ Rp.
65,000.00
22,000.00
48.75
10,623.75
JASA 10 %
22,000.00
1,062.38
2,200.00
JUMLAH
11,686.13
24,200.00
DIBULATKAN
11,686.00
24,200.00
1.0000
bh
1.0000
bh Engsel jendela
15,000.00
0.1000
@ Rp.
60,000.00
6,000.00
0.0100
@ Rp.
65,000.00
650.00
0.0100
org Pekerja
@ Rp.
40,000.00
400.00
0.0050
org Mandor
@ Rp.
65,000.00
15,000.00
325.00
7,375.00
JASA 10 %
6.7
162.50
3,068.75
6.6
100,000.00
30,687.50
JASA 10 %
6.5
250,000.00
3,137.50
6.4
325.00
31,375.00
JASA 10 %
6.3
250,000.00
15,000.00
737.50
1,500.00
JUMLAH
8,112.50
16,500.00
DIBULATKAN
8,112.00
16,500.00
1.0000
bh
1.0000
bh Engsel angin
6,000.00
0.2000
@ Rp.
60,000.00
12,000.00
0.0200
@ Rp.
65,000.00
1,300.00
0.0200
org Pekerja
@ Rp.
40,000.00
800.00
0.0100
org Mandor
@ Rp.
65,000.00
6,000.00
650.00
14,750.00
JASA 10 %
6,000.00
1,475.00
600.00
JUMLAH
16,225.00
6,600.00
DIBULATKAN
16,225.00
6,600.00
Analisa Gedung - 82
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
6.8
1.0000
bh
1.0000
bh Spring knip
15,000.00
0.1500
@ Rp.
60,000.00
9,000.00
0.0150
@ Rp.
65,000.00
975.00
0.0150
org Pekerja
@ Rp.
40,000.00
600.00
0.0008
org Mandor
@ Rp.
65,000.00
1,500.00
JUMLAH
11,686.13
16,500.00
DIBULATKAN
11,686.00
16,500.00
1.0000
bh
1.0000
bh Kait angin
6,000.00
0.1500
@ Rp.
60,000.00
9,000.00
0.0150
@ Rp.
65,000.00
975.00
0.0150
org Pekerja
@ Rp.
40,000.00
600.00
0.0008
org Mandor
@ Rp.
65,000.00
6,000.00
600.00
JUMLAH
11,686.13
6,600.00
DIBULATKAN
11,686.00
6,600.00
1.0000
bh
1.0000
bh Door closer
300,000.00
0.5000
@ Rp.
60,000.00
30,000.00
0.0500
@ Rp.
65,000.00
3,250.00
0.0500
org Pekerja
@ Rp.
40,000.00
2,000.00
0.0025
org Mandor
@ Rp.
65,000.00
300,000.00
162.50
35,412.50
JASA 10 %
300,000.00
3,541.25
30,000.00
JUMLAH
38,953.75
330,000.00
DIBULATKAN
38,953.00
330,000.00
1.0000
bh
1.0000
bh Kunci selot
100,000.00
0.2000
@ Rp.
60,000.00
12,000.00
0.0200
@ Rp.
65,000.00
1,300.00
0.0200
org Pekerja
@ Rp.
40,000.00
800.00
0.0010
org Mandor
@ Rp.
65,000.00
100,000.00
65.00
14,165.00
JASA 10 %
100,000.00
1,416.50
10,000.00
JUMLAH
15,581.50
110,000.00
DIBULATKAN
15,581.00
110,000.00
1.0000
bh
1.0000
bh Door holder
30,000.00
0.5000
@ Rp.
60,000.00
30,000.00
0.0500
@ Rp.
65,000.00
3,250.00
0.0500
org Pekerja
@ Rp.
40,000.00
2,000.00
0.0025
org Mandor
@ Rp.
65,000.00
30,000.00
162.50
35,412.50
JASA 10 %
6.13
48.75
1,062.38
6.12
6,000.00
10,623.75
JASA 10 %
6.11
15,000.00
1,062.38
6.10
48.75
10,623.75
JASA 10 %
6.9
15,000.00
30,000.00
3,541.25
3,000.00
JUMLAH
38,953.75
33,000.00
DIBULATKAN
38,953.00
33,000.00
1.0000
bh
1.0000
bh Door stop
30,000.00
0.1000
@ Rp.
60,000.00
6,000.00
0.0100
@ Rp.
65,000.00
650.00
0.0100
org Pekerja
@ Rp.
40,000.00
400.00
0.0005
org Mandor
@ Rp.
65,000.00
30,000.00
32.50
7,082.50
JASA 10 %
30,000.00
708.25
3,000.00
JUMLAH
7,790.75
33,000.00
DIBULATKAN
7,790.00
33,000.00
Analisa Gedung - 83
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
6.14
1.0000
bh
1.0000
400,000.00
0.6000
@ Rp.
60,000.00
36,000.00
0.0600
@ Rp.
65,000.00
3,900.00
0.0600
org Pekerja
@ Rp.
40,000.00
2,400.00
0.0030
org Mandor
@ Rp.
65,000.00
40,000.00
JUMLAH
46,744.50
440,000.00
DIBULATKAN
46,744.00
440,000.00
1.0000
bh
1.0000
bh Kunci lemari
@ Rp.
24,000.00
0.2500
@ Rp.
60,000.00
15,000.00
0.0250
@ Rp.
65,000.00
1,625.00
0.0250
org Pekerja
@ Rp.
40,000.00
1,000.00
0.0013
org Mandor
@ Rp.
65,000.00
2,400.00
19,476.88
26,400.00
DIBULATKAN
19,476.00
26,400.00
1.1000
@ Rp.
99,000.00
0.1500
@ Rp.
60,000.00
9,000.00
0.0150
@ Rp.
65,000.00
975.00
0.0150
org Pekerja
@ Rp.
40,000.00
600.00
0.0008
org Mandor
@ Rp.
65,000.00
48.75
10,623.75
10,890.00
JUMLAH
11,686.13
119,790.00
DIBULATKAN
11,686.00
119,790.00
1.1000
@ Rp.
121,000.00
0.1500
@ Rp.
60,000.00
9,000.00
0.0150
@ Rp.
65,000.00
975.00
0.0150
org Pekerja
@ Rp.
40,000.00
600.00
0.0008
org Mandor
@ Rp.
65,000.00
133,100.00
48.75
10,623.75
JASA 10 %
13,310.00
JUMLAH
11,686.13
146,410.00
DIBULATKAN
11,686.00
146,410.00
1.1000
@ Rp.
240,000.00
0.1500
@ Rp.
60,000.00
9,000.00
0.0150
@ Rp.
65,000.00
975.00
0.0150
org Pekerja
@ Rp.
40,000.00
600.00
0.0008
org Mandor
@ Rp.
65,000.00
264,000.00
48.75
10,623.75
JASA 10 %
264,000.00
1,062.38
26,400.00
JUMLAH
11,686.13
290,400.00
DIBULATKAN
11,686.00
290,400.00
1.1000
@ Rp.
600,000.00
0.1500
@ Rp.
60,000.00
9,000.00
0.0150
@ Rp.
65,000.00
975.00
0.0150
org Pekerja
@ Rp.
40,000.00
600.00
0.0008
org Mandor
@ Rp.
65,000.00
1.0000
133,100.00
1,062.38
1.0000
108,900.00
1,062.38
6.24
108,900.00
1.0000
24,000.00
JUMLAH
JASA 10 %
6.20
81.25
1,770.63
6.17
24,000.00
17,706.25
JASA 10 %
1.0000
400,000.00
4,249.50
6.16
195.00
42,495.00
JASA 10 %
6.15
400,000.00
660,000.00
48.75
10,623.75
JASA 10 %
660,000.00
1,062.38
66,000.00
JUMLAH
11,686.13
726,000.00
DIBULATKAN
11,686.00
726,000.00
Analisa Gedung - 84
No.
Macam Pekerjaan
Upah
Bahan
(1)
(2)
(3)
(4)
6.17
1.0000
1.1000
Kusen alumunium
@ Rp.
110,000.00
15%
@ Rp.
110,000.00
121,000.00
16,500.00
0.1500
oh Tukang alumunium
@ Rp.
50,000.00
7,500.00
0.0150
oh Kepala tukang
@ Rp.
54,000.00
810.00
0.0150
oh Pekerja
@ Rp.
40,000.00
600.00
0.0008
oh Mandor
@ Rp.
65,000.00
48.75
8,958.75
JASA 10 %
137,500.00
895.88
13,750.00
JUMLAH
9,854.63
137,500.00
DIBULATKAN
9,854.00
137,500.00
Analisa Gedung - 85
Jumlah
(5)
911,000.00
91,100.00
1,002,100.00
1,002,100.00
10,021.00
75,059.00
7,505.90
82,564.90
82,564.00
7,250.00
725.00
7,975.00
7,975.00
591,730.55
59,173.06
650,903.61
650,903.00
102,819.00
10,281.90
113,100.90
113,100.00
Analisa Gedung - 86
Jumlah
(5)
1,199,645.00
119,964.50
1,319,609.50
1,319,609.00
216,025.70
21,602.57
237,628.27
237,628.00
500,629.00
50,062.90
550,691.90
550,691.00
349,621.00
34,962.10
384,583.10
384,583.00
Analisa Gedung - 87
Jumlah
(5)
18,600.00
1,860.00
20,460.00
20,460.00
24,459.00
2,445.90
26,904.90
26,904.00
34,177.50
3,417.75
37,595.25
37,595.00
Analisa Gedung - 88
Jumlah
(5)
29,030.00
2,903.00
31,933.00
31,933.00
58,125.00
5,812.50
63,937.50
63,937.00
38,315.00
3,831.50
42,146.50
42,146.00
231,977.50
23,197.75
255,175.25
255,175.00
13,850.00
1,385.00
15,235.00
15,235.00
23,890.00
2,389.00
26,279.00
26,279.00
10,650.00
1,065.00
11,715.00
11,715.00
8,915.00
891.50
9,806.50
9,806.00
Analisa Gedung - 89
Jumlah
(5)
10,650.00
1,065.00
11,715.00
11,715.00
144,650.00
14,465.00
159,115.00
159,115.00
96,650.00
9,665.00
106,315.00
106,315.00
170,025.00
17,002.50
187,027.50
187,027.00
186,975.00
18,697.50
205,672.50
205,672.00
34,425.00
3,442.50
37,867.50
37,867.00
Analisa Gedung - 90
Jumlah
(5)
282,525.00
28,252.50
310,777.50
310,777.00
430,008.00
43,000.80
473,008.80
473,008.00
530,545.76
53,054.58
583,600.34
583,600.00
466,782.00
46,678.20
513,460.20
513,460.00
605,579.00
60,557.90
666,136.90
666,136.00
Analisa Gedung - 91
Jumlah
(5)
85,526.00
8,552.60
94,078.60
94,078.00
92,983.00
9,298.30
102,281.30
102,281.00
171,599.74
17,159.97
188,759.71
188,759.00
193,461.60
19,346.16
212,807.76
212,807.00
90,405.00
9,040.50
99,445.50
99,445.00
Analisa Gedung - 92
Jumlah
(5)
116,905.00
11,690.50
128,595.50
128,595.00
221,490.00
22,149.00
243,639.00
243,639.00
827,511.00
82,751.10
910,262.10
910,262.00
632,325.00
63,232.50
695,557.50
695,557.00
689,135.00
68,913.50
758,048.50
758,048.00
Analisa Gedung - 93
Jumlah
(5)
973,470.00
97,347.00
1,070,817.00
1,070,817.00
1,110,509.00
111,050.90
1,221,559.90
1,221,559.00
1,119,086.00
111,908.60
1,230,994.60
1,230,994.00
1,161,413.00
116,141.30
1,277,554.30
1,277,554.00
17,559.30
1,755.93
19,315.23
19,315.00
Analisa Gedung - 94
Jumlah
(5)
17,769.30
1,776.93
19,546.23
19,546.00
153,352.00
15,335.20
168,687.20
168,687.00
167,812.00
16,781.20
184,593.20
184,593.00
160,000.00
16,000.00
176,000.00
176,000.00
2,249,625.00
224,962.50
2,474,587.50
2,474,587.00
Analisa Gedung - 95
Jumlah
(5)
1,608,550.00
160,855.00
1,769,405.00
1,769,405.00
910,262.10
1,931,523.00
1,686,872.00
176,000.00
4,704,657.10
4,704,657.00
910,262.10
2,414,403.75
1,686,872.00
176,000.00
5,187,537.85
5,187,537.00
910,262.10
2,897,284.50
1,686,872.00
176,000.00
5,670,418.60
5,670,418.00
910,262.10
3,380,165.25
1,686,872.00
176,000.00
6,153,299.35
6,153,299.00
910,262.10
3,863,046.00
1,686,872.00
176,000.00
6,636,180.10
6,636,180.00
910,262.10
1,931,523.00
1,686,872.00
2,474,587.50
176,000.00
7,179,244.60
7,179,244.00
Analisa Gedung - 96
Jumlah
(5)
910,262.10
2,414,403.75
1,686,872.00
2,474,587.50
176,000.00
7,662,125.35
7,662,125.00
910,262.10
2,897,284.50
1,686,872.00
2,474,587.50
176,000.00
8,145,006.10
8,145,006.00
910,262.10
3,380,165.25
1,686,872.00
2,474,587.50
176,000.00
8,627,886.85
8,627,886.00
910,262.10
3,863,046.00
1,686,872.00
2,474,587.50
176,000.00
9,110,767.60
9,110,767.00
910,262.10
1,931,523.00
1,686,872.00
1,769,405.00
176,000.00
6,474,062.10
6,474,062.00
910,262.10
2,414,403.75
1,686,872.00
1,769,405.00
176,000.00
6,956,942.85
6,956,942.00
Analisa Gedung - 97
Jumlah
(5)
910,262.10
2,897,284.50
1,686,872.00
1,769,405.00
176,000.00
7,439,823.60
7,439,823.00
910,262.10
3,380,165.25
1,686,872.00
1,769,405.00
176,000.00
7,922,704.35
7,922,704.00
910,262.10
3,863,046.00
1,686,872.00
1,769,405.00
176,000.00
8,405,585.10
8,405,585.00
42,625.61
4,262.56
46,888.17
46,888.00
Analisa Gedung - 98
Jumlah
(5)
23,609.52
2,360.95
25,970.47
25,970.00
28,785.60
2,878.56
31,664.16
31,664.00
37,439.96
3,744.00
41,183.96
41,183.00
7,848.00
784.80
8,632.80
8,632.00
19,822.96
1,982.30
21,805.26
21,805.00
Analisa Gedung - 99
Jumlah
(5)
25,435.96
2,543.60
27,979.56
27,979.00
10,388.50
1,038.85
11,427.35
11,427.00
198,574.00
19,857.40
218,431.40
218,431.00
101,587.00
10,158.70
111,745.70
111,745.00
Jumlah
(5)
85,587.00
8,558.70
94,145.70
94,145.00
133,456.54
13,345.65
146,802.19
146,802.00
135,489.74
13,548.97
149,038.71
149,038.00
110,489.74
11,048.97
121,538.71
121,538.00
Jumlah
(5)
114,489.74
11,448.97
125,938.71
125,938.00
115,489.74
11,548.97
127,038.71
127,038.00
26,314.60
2,631.46
28,946.06
28,946.00
Jumlah
(5)
20,332.60
2,033.26
22,365.86
22,365.00
76,500.22
7,650.02
84,150.25
84,150.00
59,180.22
5,918.02
65,098.25
65,098.00
149,373.90
14,937.39
164,311.29
164,311.00
Jumlah
(5)
118,875.00
11,887.50
130,762.50
130,762.00
135,775.00
13,577.50
149,352.50
149,352.00
118,575.00
11,857.50
130,432.50
130,432.00
135,775.00
13,577.50
149,352.50
149,352.00
Jumlah
(5)
129,375.00
12,937.50
142,312.50
142,312.00
146,375.00
14,637.50
161,012.50
161,012.00
129,375.00
12,937.50
142,312.50
142,312.00
146,375.00
14,637.50
161,012.50
161,012.00
125,175.00
12,517.50
137,692.50
137,692.00
Jumlah
(5)
125,175.00
12,517.50
137,692.50
137,692.00
81,625.00
8,162.50
89,787.50
89,787.00
11,658,800.00
1,165,880.00
12,824,680.00
12,824,680.00
10,778,800.00
1,077,880.00
11,856,680.00
11,856,680.00
13,858,800.00
1,385,880.00
15,244,680.00
15,244,680.00
Jumlah
(5)
1,208,800.00
120,880.00
1,329,680.00
1,329,680.00
13,633,800.00
1,363,380.00
14,997,180.00
14,997,180.00
983,800.00
98,380.00
1,082,180.00
1,082,180.00
14,812.50
1,481.25
16,293.75
16,293.00
870,812.50
87,081.25
957,893.75
957,893.00
Jumlah
(5)
699,812.50
69,981.25
769,793.75
769,793.00
431,912.50
43,191.25
475,103.75
475,103.00
260,912.50
26,091.25
287,003.75
287,003.00
Jumlah
(5)
1,014,812.50
101,481.25
1,116,293.75
1,116,293.00
345,512.50
34,551.25
380,063.75
380,063.00
302,312.50
30,231.25
332,543.75
332,543.00
45,589,500.00
4,558,950.00
50,148,450.00
50,148,450.00
19,189,500.00
1,918,950.00
21,108,450.00
21,108,450.00
Jumlah
(5)
12,869,500.00
1,286,950.00
14,156,450.00
14,156,450.00
11,909,500.00
1,190,950.00
13,100,450.00
13,100,450.00
15,269,500.00
1,526,950.00
16,796,450.00
16,796,450.00
1,167,430.00
116,743.00
1,284,173.00
1,284,173.00
626,470.00
62,647.00
689,117.00
689,117.00
Jumlah
(5)
520,630.00
52,063.00
572,693.00
572,693.00
491,230.00
49,123.00
540,353.00
540,353.00
540,230.00
54,023.00
594,253.00
594,253.00
1,707,600.00
170,760.00
1,878,360.00
1,878,360.00
741,600.00
74,160.00
815,760.00
815,760.00
Jumlah
(5)
552,600.00
55,260.00
607,860.00
607,860.00
500,100.00
50,010.00
550,110.00
550,110.00
587,600.00
58,760.00
646,360.00
646,360.00
1,969,500.00
196,950.00
2,166,450.00
2,166,450.00
865,500.00
86,550.00
952,050.00
952,050.00
649,500.00
64,950.00
714,450.00
714,450.00
Jumlah
(5)
589,500.00
58,950.00
648,450.00
648,450.00
689,500.00
68,950.00
758,450.00
758,450.00
3,075,000.00
307,500.00
3,382,500.00
3,382,500.00
1,308,600.00
130,860.00
1,439,460.00
1,439,460.00
946,750.00
94,675.00
1,041,425.00
1,041,425.00
850,750.00
85,075.00
935,825.00
935,825.00
Jumlah
(5)
1,010,750.00
101,075.00
1,111,825.00
1,111,825.00
24,712.50
2,471.25
27,183.75
27,183.00
138,712.50
13,871.25
152,583.75
152,583.00
129,112.50
12,911.25
142,023.75
142,023.00
162,712.50
16,271.25
178,983.75
178,983.00
150,727.50
15,072.75
165,800.25
165,800.00
Jumlah
(5)
140,327.50
14,032.75
154,360.25
154,360.00
176,727.50
17,672.75
194,400.25
194,400.00
28,182.50
2,818.25
31,000.75
31,000.00
38,782.50
3,878.25
42,660.75
42,660.00
166,265.00
16,626.50
182,891.50
182,891.00
Jumlah
(5)
156,665.00
15,666.50
172,331.50
172,331.00
190,265.00
19,026.50
209,291.50
209,291.00
63,095.00
6,309.50
69,404.50
69,404.00
177,095.00
17,709.50
194,804.50
194,804.00
167,495.00
16,749.50
184,244.50
184,244.00
Jumlah
(5)
201,095.00
20,109.50
221,204.50
221,204.00
198,595.00
19,859.50
218,454.50
218,454.00
188,195.00
18,819.50
207,014.50
207,014.00
224,595.00
22,459.50
247,054.50
247,054.00
Jumlah
(5)
164,675.00
16,467.50
181,142.50
181,142.00
Jumlah
(5)
201,619.00
20,161.90
221,780.90
221,780.00
191,219.00
19,121.90
210,340.90
210,340.00
227,619.00
22,761.90
250,380.90
250,380.00
167,699.00
16,769.90
184,468.90
184,468.00
Jumlah
(5)
566,587.50
56,658.75
623,246.25
623,246.00
23,213.00
2,321.30
25,534.30
25,534.00
33,778.00
3,377.80
37,155.80
37,155.00
51,112.50
5,111.25
56,223.75
56,223.00
17,820.00
1,782.00
19,602.00
19,602.00
Jumlah
(5)
223,135.00
22,313.50
245,448.50
245,448.00
390,335.00
39,033.50
429,368.50
429,368.00
90,655.00
9,065.50
99,720.50
99,720.00
64,735.00
6,473.50
71,208.50
71,208.00
106,535.00
10,653.50
117,188.50
117,188.00
57,535.00
5,753.50
63,288.50
63,288.00
Jumlah
(5)
93,635.00
9,363.50
102,998.50
102,998.00
69,535.00
6,953.50
76,488.50
76,488.00
115,135.00
11,513.50
126,648.50
126,648.00
407,950.00
40,795.00
448,745.00
448,745.00
387,950.00
38,795.00
426,745.00
426,745.00
457,950.00
45,795.00
503,745.00
503,745.00
Analisa Gedung - 122
Jumlah
(5)
50,851.00
5,085.10
55,936.10
55,936.00
44,851.00
4,485.10
49,336.10
49,336.00
54,851.00
5,485.10
60,336.10
60,336.00
199,046.25
19,904.63
218,950.88
218,950.00
184,646.25
18,464.63
203,110.88
203,110.00
Jumlah
(5)
208,646.25
20,864.63
229,510.88
229,510.00
298,046.25
29,804.63
327,850.88
327,850.00
269,546.25
26,954.63
296,500.88
296,500.00
317,046.25
31,704.63
348,750.88
348,750.00
884,900.00
88,490.00
8,849.00
97,339.00
97,339.00
Jumlah
(5)
287,506.25
28,750.63
316,256.88
316,256.00
316,970.00
31,697.00
348,667.00
348,667.00
407,220.00
40,722.00
447,942.00
447,942.00
39,872.00
3,987.20
43,859.20
43,859.00
Jumlah
(5)
14,750.00
1,475.00
16,225.00
16,225.00
44,750.00
4,475.00
49,225.00
49,225.00
49,075.00
4,907.50
53,982.50
53,982.00
64,250.00
6,425.00
70,675.00
70,675.00
68,575.00
6,857.50
75,432.50
75,432.00
Jumlah
(5)
94,310.00
9,431.00
103,741.00
103,741.00
98,635.00
9,863.50
108,498.50
108,498.00
52,843.07
5,284.31
58,127.38
58,127.00
60,943.07
6,094.31
67,037.38
67,037.00
Jumlah
(5)
70,423.07
7,042.31
77,465.38
77,465.00
76,344.00
7,634.40
83,978.40
83,978.00
73,350.00
7,335.00
80,685.00
80,685.00
80,889.00
8,088.90
88,977.90
88,977.00
62,899.00
6,289.90
69,188.90
69,188.00
Jumlah
(5)
66,454.00
6,645.40
73,099.40
73,099.00
71,424.00
7,142.40
78,566.40
78,566.00
70,294.00
7,029.40
77,323.40
77,323.00
96,268.20
9,626.82
105,895.02
105,895.00
95,817.80
9,581.78
105,399.58
105,399.00
Jumlah
(5)
90,174.40
9,017.44
99,191.84
99,191.00
89,940.60
8,994.06
98,934.66
98,934.00
160,165.00
16,016.50
176,181.50
176,181.00
142,765.00
14,276.50
157,041.50
157,041.00
139,865.00
13,986.50
153,851.50
153,851.00
Jumlah
(5)
217,331.00
21,733.10
239,064.10
239,064.00
146,715.00
14,671.50
161,386.50
161,386.00
62,345.00
6,234.50
68,579.50
68,579.00
665,162.50
66,516.25
731,678.75
731,678.00
Jumlah
(5)
7,662.50
766.25
8,428.75
8,428.00
32,477.50
3,247.75
35,725.25
35,725.00
43,706.50
4,370.65
48,077.15
48,077.00
Jumlah
(5)
50,108.50
5,010.85
55,119.35
55,119.00
34,906.50
3,490.65
38,397.15
38,397.00
20,836.50
2,083.65
22,920.15
22,920.00
Jumlah
(5)
14,792.70
1,479.27
16,271.97
16,271.00
9,309.30
930.93
10,240.23
10,240.00
45,892.70
4,589.27
50,481.97
50,481.00
11,117.90
1,111.79
12,229.69
12,229.00
Jumlah
(5)
6,339.50
633.95
6,973.45
6,973.00
28,836.50
2,883.65
31,720.15
31,720.00
17,190.00
1,719.00
18,909.00
18,909.00
30,612.50
3,061.25
33,673.75
33,673.00
Jumlah
(5)
9,925.00
992.50
10,917.50
10,917.00
78,252.00
7,825.20
86,077.20
86,077.00
3,989.25
241,425.00
245,414.25
24,541.43
269,955.68
269,955.00
34,692.70
3,469.27
38,161.97
38,161.00
236,000.00
23,600.00
259,600.00
259,600.00
114,000.00
11,400.00
125,400.00
125,400.00
Jumlah
(5)
337,500.00
33,750.00
371,250.00
371,250.00
Jumlah
(5)
86,500.00
8,650.00
865.00
9,515.00
9,515.00
58,125.00
5,812.50
581.25
6,393.75
6,393.00
86,500.00
8,650.00
865.00
9,515.00
9,515.00
65,000.00
6,500.00
650.00
7,150.00
7,150.00
126,400.00
12,640.00
1,264.00
13,904.00
13,904.00
86,500.00
8,650.00
865.00
9,515.00
9,515.00
Jumlah
(5)
572,000.00
57,200.00
629,200.00
629,200.00
53,000.00
5,300.00
58,300.00
58,300.00
971,000.00
97,100.00
1,068,100.00
1,068,100.00
264,400.00
26,440.00
290,840.00
290,840.00
Jumlah
(5)
2,852,960.00
285,296.00
3,138,256.00
3,138,256.00
383,588.00
38,358.80
421,946.80
421,946.00
2,159,188.00
215,918.80
2,375,106.80
2,375,106.00
761,739.60
76,173.96
837,913.56
837,913.00
Jumlah
(5)
909,050.00
90,905.00
999,955.00
999,955.00
425,375.00
42,537.50
467,912.50
467,912.00
2,328,000.00
232,800.00
2,560,800.00
2,560,800.00
91,466.76
9,146.68
100,613.44
100,613.00
346,625.40
34,662.54
381,287.94
381,287.00
Jumlah
(5)
365,467.00
36,546.70
402,013.70
402,013.00
Jumlah
(5)
389,086.00
38,908.60
427,994.60
427,994.00
592,160.00
59,216.00
651,376.00
651,376.00
55,905.00
5,590.50
61,495.50
61,495.00
86,905.00
8,690.50
95,595.50
95,595.00
125,655.00
12,565.50
138,220.50
138,220.00
Jumlah
(5)
170,651.00
17,065.10
187,716.10
187,716.00
Jumlah
(5)
15,020.75
1,502.08
16,522.83
16,522.00
18,392.00
1,839.20
20,231.20
20,231.00
21,104.50
2,110.45
23,214.95
23,214.00
40,092.00
4,009.20
44,101.20
44,101.00
Jumlah
(5)
54,341.50
5,434.15
59,775.65
59,775.00
68,767.00
6,876.70
75,643.70
75,643.00
77,690.00
7,769.00
85,459.00
85,459.00
118,765.00
11,876.50
130,641.50
130,641.00
Jumlah
(5)
1,169,597.50
116,959.75
1,286,557.25
1,286,557.00
56,950.00
5,695.00
62,645.00
62,645.00
116,825.00
11,682.50
128,507.50
128,507.00
169,700.00
16,970.00
186,670.00
186,670.00
26,003.50
2,600.35
28,603.85
28,603.00
Jumlah
(5)
31,083.50
3,108.35
34,191.85
34,191.00
1,564,090.00
156,409.00
1,720,499.00
1,720,499.00
614,870.00
61,487.00
676,357.00
676,357.00
1,100,508.00
110,050.80
1,210,558.80
1,210,558.00
Jumlah
(5)
523,008.00
52,300.80
575,308.80
575,308.00
900,508.00
90,050.80
990,558.80
990,558.00
317,135.00
31,713.50
348,848.50
348,848.00
85,882.50
8,588.25
94,470.75
94,470.00
Jumlah
(5)
49,032.50
4,903.25
53,935.75
53,935.00
52,882.50
5,288.25
58,170.75
58,170.00
66,140.00
6,614.00
72,754.00
72,754.00
542,495.00
54,249.50
596,744.50
596,744.00
Jumlah
(5)
281,375.00
28,137.50
309,512.50
309,512.00
130,687.50
13,068.75
143,756.25
143,756.00
180,541.25
18,054.13
198,595.38
198,595.00
32,623.75
3,262.38
35,886.13
35,886.00
22,375.00
2,237.50
24,612.50
24,612.00
20,750.00
2,075.00
22,825.00
22,825.00
Jumlah
(5)
25,623.75
2,562.38
28,186.13
28,186.00
16,623.75
1,662.38
18,286.13
18,286.00
335,412.50
33,541.25
368,953.75
368,953.00
114,165.00
11,416.50
125,581.50
125,581.00
65,412.50
6,541.25
71,953.75
71,953.00
37,082.50
3,708.25
40,790.75
40,790.00
Jumlah
(5)
442,495.00
44,249.50
486,744.50
486,744.00
41,706.25
4,170.63
45,876.88
45,876.00
119,523.75
11,952.38
131,476.13
131,476.00
143,723.75
14,372.38
158,096.13
158,096.00
274,623.75
27,462.38
302,086.13
302,086.00
670,623.75
67,062.38
737,686.13
737,686.00
Jumlah
(5)
146,458.75
14,645.88
147,354.63
147,354.00
ANALISA KPUT
No.
(1)
AN.
KPUT
AN.
KPUT
M.3
KPUT
10.8
Macam Pekerjaan
(2)
Upah
(3)
Bahan
(4)
2
1.0000 m Menghampar dan mengisi bahan perkerasan
1.5000 org Pekerja
@ Rp.
40,000.00
0.0730 org Mandor
@ Rp.
65,000.00
JUMLAH ( BELUM TERMASUK PPN )
DIBULATKAN
60,000.00
4,745.00
64,745.00
3
1.0000 m Menyawur pasir
1.0000 org Pekerja
@ Rp.
40,000.00
JUMLAH ( BELUM TERMASUK PPN )
DIBULATKAN
40,000.00
40,000.00
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
1.0000
0.7500
16.0000
hari
org
org
org
org
ltr
ltr
ltr
ltr
49,800.00
44,000.00
40,000.00
40,000.00
42,000.00
42,000.00
26,000.00
8,600.00
49,800.00
44,000.00
40,000.00
40,000.00
173,800.00
2
100.0000 m Perkerasan lapis pondasi bawah (sub base) tebal 20 cm padat
3
5.0000 m Pasair pasang
@ Rp.
152,000.00
3
23.0000 m Batu belah 15/20
@ Rp.
160,000.00
3.0000
6.5000
@ Rp.
264,000.00
@ Rp.
110,000.00
3
26.0000 m Isi batu berkerasan
@ Rp.
64,745.00
6.5000 Tng Menyawur pasir
@ Rp.
40,000.00
JUMLAH ( BELUM TERMASUK PPN )
DIBULATKAN
Tiap m2
1/100 x
Biaya menggilas
1/200 x
Sewa motor walls
1/200 x
760,000.00
3,680,000.00
792,000.00
715,000.00
1,683,370.00
260,000.00
1,943,370.00
5,947,000.00
1,943,370.00
5,947,000.00
19,433.70
59,470.00
173,800.00
241,100.00
869.00
1,205.50
1,500.00
21,802.70
60,675.50
300,000.00
JUMLAH ( BELUM TERMASUK PPN )
JASA 10 %
JUMLAH
DIBULATKAN
2
100.0000 m Pembuatan lapis pondasi bawah (sub base) tebal 15 cm padat
3
5.0000 m Pasair urug
@ Rp.
110,000.00
3
17.5000 m Batu belah 15/20
@ Rp.
160,000.00
3.0000
@ Rp.
550,000.00
2,800,000.00
253,000.00
6.5000
@ Rp.
110,000.00
3
20.5000 m Isi batu berkerasan
@ Rp.
64,745.00
5.0000 Tng Menyawur pasir
@ Rp.
40,000.00
JUMLAH ( BELUM TERMASUK PPN )
DIBULATKAN
Tiap m2
1/100 x
Biaya menggilas
1/200 x
Sewa motor walls
1/200 x
42,000.00
42,000.00
19,500.00
137,600.00
241,100.00
759,000.00
715,000.00
1,327,272.50
200,000.00
1,527,272.50
4,824,000.00
1,527,272.50
4,824,000.00
15,272.73
48,240.00
173,800.00
241,100.00
869.00
1,205.50
1,500.00
17,641.73
49,445.50
300,000.00
JUMLAH ( BELUM TERMASUK PPN )
JASA 10 %
JUMLAH
DIBULATKAN
No.
(1)
Macam Pekerjaan
(2)
Upah
(3)
2
100.0000 m Pembuatan lapis pondasi atas (base) tebal 10 cm padat
3
10.0000 m Batu koral 5/7 cm
@ Rp.
264,000.00
3
2.0000 m Batu koral 3/4 cm
@ Rp.
260,000.00
1.0000
3.2500
@ Rp.
276,000.00
@ Rp.
110,000.00
3
13.0000 m Isi batu berkerasan
@ Rp.
64,745.00
3.2500 Tng Menyawur pasir
@ Rp.
40,000.00
JUMLAH ( BELUM TERMASUK PPN )
DIBULATKAN
Tiap m2
1/100 x
Biaya menggilas
1/150 x
Sewa motor walls
1/150 x
Tiap m 2
8/10 x
Biaya menggilas
1/150 x
Sewa motor walls
1/150 x
1.2500
14.0000
1.0000
1.5000
1.0000
1.0000
1.0000
400.0000
80.0000
1.0000
276,000.00
357,500.00
841,685.00
130,000.00
971,685.00
3,793,500.00
3,793,500.00
9,716.85
37,935.00
173,800.00
241,100.00
1,158.67
1,607.33
2,000.00
12,875.52
39,542.33
7,773.48
30,348.00
1,158.67
1,607.33
2,000.00
10,932.15
31,955.33
6,801.80
26,554.50
1,158.67
1,607.33
2,000.00
9,960.46
28,161.83
300,000.00
JUMLAH ( BELUM TERMASUK PPN )
JASA 10 %
JUMLAH
DIBULATKAN
Pembuatan lapis pondasi atas (base) tebal 8 cm padat
9,716.85
+
37,935.00
173,800.00
241,100.00
300,000.00
JUMLAH ( BELUM TERMASUK PPN )
JASA 10 %
JUMLAH
DIBULATKAN
m3 Split D 30 - 40 mm
m3 Split D 10 - 20 mm
m3
org
org
org
org
org
org
kg
kg
hr
520,000.00
2
100.0000 m Lapisan Penetrasi 4 cm padat
3
0.2400 m Krokos D 20 - 40 mm
@ Rp.
3
0.4800 m Split D 10 mm
@ Rp.
1.2000
2,640,000.00
971,685.00
Tiap m 2
Pembuatan lapis pondasi atas (base) tebal 7 cm padat
7/10
x
9,716.85
+
37,935.00
Biaya menggilas
1/150 x
173,800.00
+
241,100.00
Sewa motor walls
1/150 x
300,000.00
JUMLAH ( BELUM TERMASUK PPN )
JASA 10 %
JUMLAH
DIBULATKAN
3.5000
Bahan
(4)
140,000.00
33,600.00
240,000.00
115,200.00
@ Rp.
240,000.00
840,000.00
@ Rp.
240,000.00
288,000.00
Kayu bakar
@ Rp.
180,000.00
Pekerja
@ Rp.
40,000.00
Mandor
@ Rp.
65,000.00
Juru godog aspal
@ Rp.
40,000.00
Masinis
@ Rp.
49,800.00
Kenek
@ Rp.
44,000.00
Penyemprot
@ Rp.
35,000.00
Aspal
@ Rp.
21,300.00
Aspal lem
@ Rp.
21,300.00
Sprayer (sewa)
@ Rp.
96,000.00
JUMLAH ( BELUM TERMASUK PPN )
DIBULATKAN
225,000.00
560,000.00
65,000.00
60,000.00
49,800.00
44,000.00
35,000.00
813,800.00
8,520,000.00
1,704,000.00
96,000.00
11,821,800.00
No.
(1)
Macam Pekerjaan
(2)
Tiap m2
1/100 x
Biaya menggilas
4/12,5/200 x
Sewa motor walls
1/200 x
KPUT
M.8
Upah
(3)
813,800.00
11,821,800.00
8,138.00
118,218.00
173,800.00
241,100.00
278.08
385.76
1,500.00
9,916.08
118,603.76
300,000.00
JUMLAH ( BELUM TERMASUK PPN )
JASA 10 %
JUMLAH
DIBULATKAN
2
100.0000 m Pengaspalan sand sheet (latasir), tebal 1 cm jereng
125.0000 kg Aspal
21,300.00
3
1.0000 m Pasair pasang
@ Rp.
152,000.00
3
0.9000 m Kayu bakar
@ Rp.
180,000.00
0.2500 org Juru godog aspal
@ Rp.
40,000.00
8.1000 org Pekerja
@ Rp.
40,000.00
0.4000 org Mandor
@ Rp.
65,000.00
JUMLAH ( BELUM TERMASUK PPN )
DIBULATKAN
Tiap m2
Aspal sand sheet 2 cm jereng (1 cm padat)
2/100 x
360,000.00
+
2,976,500.00
Biaya menggilas
1/500 x
173,800.00
+
241,100.00
Sewa motor walls
1/500 x
300,000.00
Aspal untuk lem 0,5 kg
0.5000 x
21,300.00
JUMLAH ( BELUM TERMASUK PPN )
JASA 10 %
JUMLAH
DIBULATKAN
Tiap m2
Aspal sand sheet 3 cm jereng (2 cm padat)
3/100 x
360,000.00
+
2,976,500.00
Biaya menggilas
1/500 x
173,800.00
+
241,100.00
Sewa motor walls
1/500 x
300,000.00
Aspal untuk lem 0,5 kg
0.5000 x
21,300.00
JUMLAH ( BELUM TERMASUK PPN )
JASA 10 %
JUMLAH
DIBULATKAN
KPUT
M.8
Bahan
(4)
2,662,500.00
152,000.00
162,000.00
10,000.00
324,000.00
26,000.00
360,000.00
2,976,500.00
7,200.00
59,530.00
347.60
482.20
600.00
8,147.60
10,650.00
70,662.20
10,800.00
89,295.00
347.60
482.20
600.00
11,747.60
2
100.0000 m Pengaspalan sand sheet (latasir) tanpa aspal, tebal 1 cm jereng
- kg Aspal
21,300.00
3
1.0000 m Pasair pasang
@ Rp.
152,000.00
3
0.9000 m Kayu bakar
@ Rp.
180,000.00
0.2500 org Juru godog aspal
@ Rp.
40,000.00
10,000.00
8.1000 org Pekerja
@ Rp.
40,000.00
324,000.00
0.4000 org Mandor
@ Rp.
65,000.00
26,000.00
JUMLAH ( BELUM TERMASUK PPN )
360,000.00
DIBULATKAN
10,650.00
100,427.20
152,000.00
162,000.00
314,000.00
No.
(1)
Macam Pekerjaan
(2)
Upah
(3)
Tiap m2
Aspal sand sheet 2 cm jereng (1 cm padat) tanpa aspal
2/100 x
360,000.00
+
314,000.00
Biaya menggilas
1/500 x
173,800.00
+
241,100.00
Sewa motor walls
1/500 x
300,000.00
Aspal untuk lem 0,5 kg
- x
21,300.00
JUMLAH ( BELUM TERMASUK PPN )
JASA 10 %
JUMLAH
DIBULATKAN
Tiap m2
Aspal sand sheet 3 cm jereng (2 cm padat) tanpa aspal
3/100 x
360,000.00
+
314,000.00
Biaya menggilas
1/500 x
173,800.00
+
241,100.00
Sewa motor walls
1/500 x
300,000.00
Aspal untuk lem 0,5 kg
- x
21,300.00
JUMLAH ( BELUM TERMASUK PPN )
JASA 10 %
JUMLAH
DIBULATKAN
10.0000
4.2500
0.5700
2.2500
0.2300
2.0000
Tiap m2
1/10
1.0000
1.6575
0.4500
1.0500
0.0750
0.0750
0.0100
0.2250
0.6000
0.0750
m2
kg
ltr
org
org
org
m2
kg
kg
ltr
jam
jam
ls
org
org
org
98,000.00
20,000.00
50,000.00
54,000.00
40,000.00
Bahan
(4)
7,200.00
6,280.00
347.60
482.20
600.00
8,147.60
6,762.20
10,800.00
9,420.00
347.60
482.20
600.00
11,747.60
9,902.20
416,500.00
11,400.00
112,500.00
12,420.00
80,000.00
204,920.00
427,900.00
20,492.00
20,492.00
42,790.00
42,790.00
162,435.00
10,800.00
27,300.00
14,702.99
14,328.31
2,600.00
11,250.00
24,000.00
4,875.00
40,125.00
232,166.30
No.
(1)
Macam Pekerjaan
(2)
1
350.0000 m
2.0000 bh
2.0000 hr
15.0000 ltr
2.0000 org
2.0000 org
Tiap m1
1/350
Tiap m1
1/700
1.0000
0.6600
1.3200
0.0400
0.2500
0.0630
m2
hari
ltr
org
org
org
Upah
(3)
No.
(1)
1
1.0000 m
18.5000 kg
5.5000 kg
1
1.0000 m
Bahan
(4)
4,000,000.00
1,800,000.00
129,000.00
99,600.00
80,000.00
179,600.00
5,929,000.00
513.14
513.14
16,940.00
16,940.00
256.57
256.57
8,470.00
8,470.00
99,681.23
11,352.00
1,992.00
10,000.00
4,095.00
16,087.00
Upah
(3)
111,033.23
Bahan
(4)
Expantion joint
Ashpaltic Joint
Plate baja 5 mm
@ Rp.
@ Rp.
120,000.00
17,600.00
2,220,000.00
96,800.00
Joint Filler
@ Rp.
18,000.00
18,000.00
5,700.00
58,500.00
15,103.22
328,627.02
147,029.85
16,779.72
200,000.00
90,000.00
260,000.00
58,000.00
261,000.00
6,500.00
325,500.00
3,456,539.81
Jumlah
(5)
64,745.00
64,745.00
40,000.00
40,000.00
414,900.00
414,900.00
7,890,370.00
7,890,370.00
82,478.20
8,247.82
90,726.02
90,726.00
6,351,272.50
6,351,272.00
67,087.23
6,708.72
73,795.95
73,795.00
Jumlah
(5)
4,765,185.00
4,765,185.00
52,417.85
5,241.79
57,659.64
57,659.00
42,887.48
4,288.75
47,176.23
47,176.00
38,122.30
3,812.23
41,934.52
41,934.00
12,635,600.00
12,635,600.00
Jumlah
(5)
128,519.84
12,851.98
141,371.82
141,371.00
3,336,500.00
3,336,500.00
78,809.80
7,880.98
86,690.78
86,690.00
112,174.80
11,217.48
123,392.28
123,392.00
674,000.00
674,000.00
Jumlah
(5)
14,909.80
1,490.98
16,400.78
16,400.00
21,649.80
2,164.98
23,814.78
23,814.00
632,820.00
632,820.00
63,282.00
6,328.20
69,610.20
69,610.00
272,291.30
27,229.13
299,520.43
299,520.00
Jumlah
(5)
6,108,600.00
6,108,600.00
17,453.14
1,745.31
19,198.46
19,198.00
8,726.57
872.66
9,599.23
9,599.00
127,120.23
12,712.02
139,832.25
139,832.00
Jumlah
(5)
3,782,039.81
378,203.98
4,160,243.79
4,160,243.00
2.
3.
4.
5.
6.
Macam Pekerjaan
(2)
1.0000
0.0050
0.0050
0.0050
1.0000
0.0050
0.0050
0.0050
1.0000
0.0050
0.0050
0.0050
1.0000
0.0050
0.0050
0.0050
1.0000
0.0025
0.0025
0.0025
m1
org
org
org
m1
org
org
org
m
org
org
org
m1
org
org
org
m1
org
org
org
Upah
(3)
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
58,000.00
40,000.00
65,000.00
58,000.00
40,000.00
65,000.00
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
58,000
40,000
65,000
58,000.00
40,000.00
65,000.00
58,000.00
40,000.00
65,000.00
50.0000
m1
50.0000
0.1250
0.5000
0.5000
0.2500
1.0000
m1
org
org
org
org
ls
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
13,750.00
74,400.00
58,000.00
40,000.00
65,000.00
34,500.00
Bahan
(4)
Jumlah
(5)
290.00
200.00
325.00
815.00
815.00
81.50
896.50
896.00
290.00
200.00
325.00
815.00
815.00
81.50
896.50
896.00
290.00
200.00
325.00
815.00
815.00
81.50
896.50
896.00
290.00
200.00
325.00
815.00
815.00
81.50
896.50
896.00
145.00
100.00
162.50
407.50
407.50
40.75
448.25
448.00
687,500.00
9,300.00
29,000.00
20,000.00
16,250.00
34,500.00
109,050.00
687,500.00
796,550.00
79,655.00
876,205.00
876,205.00
(1)
7.
8.
9.
10.
11.
12.
(2)
50.0000
m1
50.0000
0.1250
0.5000
0.5000
0.2500
1.0000
m
org
org
org
org
ls
1.0000
1.0000
0.0050
0.0050
0.0050
m1
org
org
org
1.0000
0.5000
0.7500
0.2500
1.0000
1.0000
0.5000
0.7500
0.2500
1.0000
1.0000
0.6600
0.6600
5.3300
0.6660
0.6660
4.6000
1.0000
0.5000
0.5000
4.0000
0.5000
0.5000
3.5000
unit
org
org
org
unit
unit
org
org
org
unit
unit
org
org
org
org
set
jam
unit
org
org
org
org
set
jam
(3)
(4)
(5)
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
16,500.00
74,400.00
58,000.00
40,000.00
65,000.00
34,500.00
825,000.00
9,300.00
29,000.00
20,000.00
16,250.00
34,500.00
109,050.00
825,000.00
934,050.00
93,405.00
1,027,455.00
1,027,455.00
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
90,816.00
58,000.00
40,000.00
65,000.00
58,000.00
40,000.00
65,000.00
172,500.00
58,000.00
40,000.00
65,000.00
172,500.00
55,000.00
58,000.00
40,000.00
65,000.00
172,500.00
14,286.00
90,816.00
290.00
200.00
325.00
815.00
55,000.00
58,000.00
40,000.00
65,000.00
172,500.00
14,286.00
29,000.00
247,750.00
24,775.00
272,525.00
272,525.00
29,000.00
30,000.00
16,250.00
172,500.00
218,750.00
29,000.00
247,750.00
24,775.00
272,525.00
272,525.00
36,300.00
38,280.00
213,200.00
43,290.00
114,885.00
65,715.60
180,600.60
511,670.60
51,167.06
562,837.66
562,837.00
27,500.00
29,000.00
160,000.00
32,500.00
249,000.00
91,631.00
9,163.10
100,794.10
100,794.00
29,000.00
30,000.00
16,250.00
172,500.00
218,750.00
331,070.00
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
90,816.00
86,250.00
50,001.00
136,251.00
385,251.00
38,525.10
423,776.10
423,776.00
(1)
13.
14.
15.
16.
17.
18.
(2)
1.0000
0.5000
0.7500
0.2500
1.0000
1.0000
0.6660
1.0000
0.3330
1.0000
1.0000
0.4000
0.6000
0.2000
1.0000
1.0000
0.3300
0.5000
0.1666
1.0000
1.0000
0.5000
0.5000
4.0000
0.5000
0.5000
3.5000
1.0000
0.6600
0.6600
5.3330
0.6660
0.6660
4.6000
set
org
org
org
set
unit
org
org
org
set
set
org
org
org
set
unit
org
org
org
jam
set
org
org
org
org
set
jam
set
org
org
org
org
set
jam
(3)
@ Rp.
@ Rp.
@ Rp.
@ Rp.
58,000.00
40,000.00
65,000.00
172,500.00
@ Rp.
@ Rp.
@ Rp.
@ Rp.
58,000.00
40,000.00
65,000.00
172,500.00
@ Rp.
@ Rp.
@ Rp.
@ Rp.
58,000.00
40,000.00
65,000.00
172,500.00
@ Rp.
@ Rp.
@ Rp.
@ Rp.
58,000.00
40,000.00
65,000.00
14,286.00
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
55,000.00
58,000.00
40,000.00
65,000.00
172,500.00
14,286.00
55,000.00
58,000.00
40,000.00
65,000.00
172,500.00
14,286.00
272,773.00
27,277.30
300,050.30
300,050.00
172,500.00
172,500.00
232,700.00
23,270.00
255,970.00
255,970.00
14,286.00
14,286.00
64,255.00
6,425.50
70,680.50
70,680.00
27,500.00
29,000.00
160,000.00
32,500.00
249,000.00
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
172,500.00
172,500.00
19,140.00
20,000.00
10,829.00
49,969.00
247,750.00
24,775.00
272,525.00
272,525.00
23,200.00
24,000.00
13,000.00
60,200.00
Bongkar Armatur
Tukang Listrik
Pekerja
Mandor
Angkutan
JUMLAH ( BELUM PPN )
JASA 10 %
JUMLAH
DIBULATKAN
172,500.00
172,500.00
38,628.00
40,000.00
21,645.00
100,273.00
Bongkar komponen
Tukang listrik
Pekerja
Mandor
Alat bantu
JUMLAH ( BELUM PPN )
JASA 10 %
JUMLAH
DIBULATKAN
(5)
29,000.00
30,000.00
16,250.00
75,250.00
(4)
86,250.00
50,001.00
136,251.00
385,251.00
38,525.10
423,776.10
423,776.00
36,300.00
38,280.00
213,320.00
43,290.00
331,190.00
114,885.00
65,715.60
180,600.60
511,790.60
51,179.06
562,969.66
562,969.00
(1)
19.
20.
21.
(2)
1.0000
m1
1.0000
0.2500
0.0100
0.0050
m
org
org
org
23.
24.
1.0000
0.2500
0.0100
0.0050
m
org
org
org
1.0000
1.0000
1.0000
0.0500
0.1000
0.0250
1.0000
1.0000
0.0500
0.1000
0.0250
1.0000
1.0000
0.0500
0.1000
0.0250
(4)
(5)
1.0000
1.0000
0.0100
0.0050
22.
(3)
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
21,266.00
58,000.00
40,000.00
65,000.00
300,000.00
58,000.00
40,000.00
65,000.00
21,266.00
14,500.00
400.00
325.00
15,225.00
21,266.00
36,491.00
3,649.10
40,140.10
40,140.00
300,000.00
14,500.00
400.00
325.00
15,225.00
300,000.00
315,225.00
31,522.50
346,747.50
346,747.00
bh
bh
org
org
org
bh
bh
org
org
org
bh
bh
org
org
org
@ Rp.
@ Rp.
@ Rp.
@ Rp.
41,000.00
40,000.00
65,000.00
57,500.00
58,000.00
40,000.00
65,000.00
@ Rp.
@ Rp.
@ Rp.
@ Rp.
52,000.00
58,000.00
40,000.00
65,000.00
41,000.00
400.00
325.00
725.00
41,000.00
41,725.00
4,172.50
45,897.50
45,897.00
57,500.00
2,900.00
4,000.00
1,625.00
8,525.00
57,500.00
66,025.00
6,602.50
72,627.50
72,627.00
84,000.00
2,900.00
4,000.00
1,625.00
8,525.00
84,000.00
92,525.00
9,252.50
101,777.50
101,777.00
52,000.00
2,900.00
4,000.00
1,625.00
8,525.00
52,000.00
60,525.00
6,052.50
66,577.50
66,577.00
(1)
25.
(2)
1.0000
0.5000
0.5000
1.2500
0.5000
set
org
org
org
org
26.
(3)
(4)
(5)
Pasang Stang Ornamen 2,2 meter + Lampu SRP 822/250 Watt Son + pengetesan dan penyalaan
Pekerja
@ Rp.
40,000.00
20,000.00
Tukang Listrik
@ Rp.
58,000.00
29,000.00
Pengawas
@ Rp.
74,400.00
93,000.00
Mandor
@ Rp.
65,000.00
32,500.00
JUMLAH (A)
174,500.00
-
ttk
@ Rp.
14,000.00
JUMLAH (B)
14,000.00
14,000.00
1.0000
0.8750
0.8750
1.8033
0.7413
set
org
org
org
org
1.0000
0.5000
0.5000
1.2500
0.5000
set
org
org
org
org
1.0000
0.4200
2.8500
2.8500
2.0075
1.0000
set
m3
org
org
org
org
Pasang Stang Ornamen 2,2 meter + Lampu SRP 822/250 Watt Son
Pekerja
@ Rp.
40,000.00
20,000.00
Tukang Listrik
@ Rp.
58,000.00
29,000.00
Pengawas
@ Rp.
74,400.00
93,000.00
Mandor
@ Rp.
65,000.00
32,500.00
JUMLAH (D)
174,500.00
1.0000
0.4200
3.1000
3.1000
2.5000
1.2100
set
m3
org
org
org
org
174,500.00
188,500.00
18,850.00
207,350.00
207,350.00
Pasang Tiang Octogonal Cabang 1, h= 7 meter+ lampu SRP 822/250 Watt Son
Pondasi Tiang Beton bertulang 1:2:3
Pekerja
Tukang Listrik
Pengawas
Mandor
@ Rp. 8,627,886.85
@ Rp.
40,000.00
@ Rp.
58,000.00
@ Rp.
74,400.00
@ Rp.
65,000.00
JUMLAH (E)
3,623,712.48
114,000.00
165,300.00
149,358.00
65,000.00
493,658.00
3,623,712.48
268,101.97
282,101.97
28,210.20
310,312.17
310,312.00
14,000.00
188,500.00
18,850.00
207,350.00
207,350.00
174,500.00
4,117,370.48
4,131,370.48
413,137.05
4,544,507.52
4,544,507.00
Pasang Tiang Octogonal Cabang 1, h= 9 meter + lampu SRP 822/250 Watt Son
Pondasi Tiang Beton bertulang 1:2:3
Pekerja
Tukang Listrik
Pengawas
Mandor
@ Rp. 8,627,886.85
@ Rp.
40,000.00
@ Rp.
58,000.00
@ Rp.
74,400.00
@ Rp.
65,000.00
JUMLAH (F)
3,623,712.48
124,000.00
179,800.00
186,000.00
78,650.00
568,450.00
3,623,712.48
4,192,162.48
4,206,162.48
420,616.25
4,626,778.72
4,626,778.00
(1)
31.
(2)
1.0000
0.4200
3.3000
3.3000
2.5782
1.2433
set
3
m
org
org
org
org
(3)
(4)
Pasang Tiang Octogonal Cabang 2, h= 9 meter+ lampu SRP 822/250 Watt Son
Pondasi Tiang Beton bertulang 1:2:3
Pekerja
Tukang Listrik
Pengawas
Mandor
@ Rp. 8,627,886.85
@ Rp.
40,000.00
@ Rp.
58,000.00
@ Rp.
74,400.00
@ Rp.
65,000.00
JUMLAH (G)
3,623,712.48
132,000.00
191,400.00
191,818.08
80,814.50
596,032.58
3,623,712.48
1.0000
0.4200
3.8100
3.8100
2.6626
1.2650
set
m3
org
org
org
org
1.0000
0.4200
4.2500
4.2500
2.9287
1.2939
set
m3
org
org
org
org
@ Rp. 8,627,886.85
@ Rp.
40,000.00
@ Rp.
58,000.00
@ Rp.
74,400.00
@ Rp.
65,000.00
JUMLAH (H)
3,623,712.48
152,400.00
220,980.00
198,097.44
82,225.00
653,702.44
3,623,712.48
35.
1.0000
0.9000
0.9000
2.1044
0.8418
0.0500
1.0000
0.8750
0.8750
1.6995
0.6798
0.0500
set
org
org
org
org
unit
set
org
org
org
org
unit
4,277,414.92
4,291,414.92
429,141.49
4,720,556.41
4,720,556.00
@ Rp. 8,627,886.85
@ Rp.
40,000.00
@ Rp.
58,000.00
@ Rp.
74,400.00
@ Rp.
65,000.00
JUMLAH (I)
3,623,712.48
170,000.00
246,500.00
217,895.28
84,103.50
718,498.78
3,623,712.48
4,219,745.06
4,233,745.06
423,374.51
4,657,119.56
4,657,119.00
(5)
4,342,211.26
4,356,211.26
435,621.13
4,791,832.38
4,791,832.00
Bongkar armatur pada stang ornamen existing + pasang lampu SRP 822/150 Watt Son + return
Pekerja
@ Rp.
40,000.00
36,000.00
Tukang Listrik
@ Rp.
58,000.00
52,200.00
Pengawas
@ Rp.
74,400.00
156,567.36
Mandor
@ Rp.
65,000.00
54,717.00
Retur material existing
@ Rp.
200,000.00
10,000.00
JUMLAH (J)
309,484.36
-
309,484.36
323,484.36
32,348.44
355,832.80
355,832.00
Bongkar armatur pada stang ornamen existing + pasang Lampu SRP 822/250 Watt Son + retur
Pekerja
@ Rp.
40,000.00
35,000.00
Tukang Listrik
@ Rp.
58,000.00
50,750.00
Pengawas
@ Rp.
74,400.00
126,442.80
Mandor
@ Rp.
65,000.00
44,187.00
Retur material existing
@ Rp.
200,000.00
10,000.00
JUMLAH (K)
266,379.80
-
266,379.80
280,379.80
28,037.98
308,417.78
308,417.00
(1)
36.
37.
(2)
1.0000
0.9000
0.9000
2.1044
0.8418
0.0500
1.0000
0.8500
0.8500
1.9554
0.7822
0.0500
set
org
org
org
org
unit
set
org
org
org
org
unit
(3)
Bongkar armatur pada tang existing + pasang Lampu SRP 822/250 Watt Son + retur
Pekerja
@ Rp.
40,000.00
36,000.00
Tukang Listrik
@ Rp.
58,000.00
52,200.00
Pengawas
@ Rp.
74,400.00
156,567.36
Mandor
@ Rp.
65,000.00
54,717.00
Retur material existing
@ Rp.
200,000.00
10,000.00
JUMLAH (L)
309,484.36
(4)
(5)
309,484.36
322,417.00
32,241.70
354,658.70
354,658.00
Bongkar komponen lama existing + pasang komponen Lampu SRP 822/250 Watt Son + retur
Pekerja
@ Rp.
40,000.00
34,000.00
Tukang Listrik
@ Rp.
58,000.00
49,300.00
Pengawas
@ Rp.
74,400.00
145,481.76
Mandor
@ Rp.
65,000.00
50,843.00
Retur material existing
@ Rp.
200,000.00
10,000.00
JUMLAH (M)
289,624.76
-
289,624.76
303,624.76
30,362.48
333,987.24
333,987.00
URAIAN
KODE
URAIAN PERALATAN
1 Jenis Peralatan
2 Tenaga
3 Kapasitas
4 Alat Baru
II
: a.
b.
c.
: a.
b.
c.
KOEF.
SATUAN
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Pw
Cp
A
W
B
A'
W'
B'
150.00
50.00
10.00
1,500.00
15,000,000,000.00
10.00
1,500.00
15,000,000,000.00
HP
Ton/jam
Tahun
Jam
Rupiah
Tahun
Jam
Rupiah
=
=
10 % x B
i x ( 1 + i ) ^ A'
( 1 + i )^A'-1
C
D
1,500,000,000.00
0.23852
( B-C)xD
W'
0,002 x B '
W'
( E + F )
2,146,704.81
Rupiah
20,000.00
Rupiah
2,166,704.81
Rupiah
H1
H2
161,250.00
3,612,000.00
Rupiah
Rupiah
I
K
42,000.00
1,250,000.00
Rupiah
Rupiah
L
M
7,250.00
16,500.00
Rupiah
Rupiah
= ( H1 + H2 + I + K + L + M )
5,089,000.00
Rp
7,255,704.81
Rp
III
b. Asuransi dll
Rupiah
-
IV
V
1
2
3
4
5
6
7
( G + P )
LAIN LAIN
Tingkat suku bunga
Upah Operator / Sopir
Upah Pembantu Operator / Pembantu Sopir
Bahan bakar bensin
Bahan bakar solar
Minyak Pelumas
PPn diperhitungkan pada lembar Rekapitulasi Biaya Pekerjaan
(i)
U1
U2
Mb
Ms
Mp
20.00
7,250.00
5,500.00
9,000.00
8,600.00
28,000.00
% / Tahun
Rp / Jam
Rp / Jam
Liter
Liter
Liter
URAIAN
KODE
URAIAN PERALATAN
1 Jenis Peralatan
2 Tenaga
3 Kapasitas
4 Alat Baru
II
: a.
b.
c.
: a.
b.
c.
KOEF.
SATUAN
ASPHALT FINISHER
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Pw
Cp
A
W
B
A'
W'
B'
47.00
6.00
6.00
2,000
1,430,000,000.00
6.00
2,000.00
1,430,000,000.00
HP
Ton
Tahun
Jam
Rupiah
Tahun
Jam
Rupiah
=
=
10 % x B
i x ( 1 + i ) ^ A'
( 1 + i )^A'-1
C
D
143,000,000.00
0.30071
Rupiah
-
( B-C)xD
W'
0,002 x B '
W'
( E + F )
193,504.15
Rupiah
1,430.00
Rupiah
194,934.15
Rupiah
III
b. Asuransi dll
H1
50,525.00
Rupiah
2 Pelumas
3 Perawatan dan perbaikan
I
K
13,160.00
89,375.00
Rupiah
Rupiah
L
M
7,250.00
5,500.00
Rupiah
Rupiah
= ( H1 + H2 + I + K + L + M )
165,810.00
Rupiah
360,744.15
Rupiah
(i)
U1
U2
Mb
Ms
Mp
20.00
7,250.00
5,500.00
9,000.00
8,600.00
28,000.00
% / Tahun
Rp / Jam
Rp / Jam
Liter
Liter
Liter
4 Operator
5 Pembantu Operator
Biaya Operasi Per jam
IV
V
1
2
3
4
5
6
7
( G + P )
LAIN LAIN
Tingkat suku bunga
Upah Operator / Sopir
Upah Pembantu Operator / Pembantu Sopir
Bahan bakar bensin
Bahan bakar solar
Minyak Pelumas
PPn diperhitungkan pada lembar Rekapitulasi Biaya Pekerjaan
URAIAN
KODE
URAIAN PERALATAN
1 Jenis Peralatan
2 Tenaga
3 Kapasitas
4 Alat Baru
II
: a.
b.
c.
: a.
b.
c.
KOEF.
SATUAN
ASPHALT SPRAYER
Pw
Cp
A
W
B
A'
W'
B'
15.00
800.00
5.00
2,000
290,000,000.00
5.00
2,000.00
290,000,000.00
HP
Liter
Tahun
Jam
Rupiah
Tahun
Jam
Rupiah
10 % x B
i x ( 1 + i ) ^ A'
( 1 + i )^A'-1
C
D
29,000,000.00
0.33438
Rupiah
-
( B-C)xD
W'
0,002 x B '
W'
( E + F )
43,636.55
Rupiah
290.00
Rupiah
43,926.55
Rupiah
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
=
=
III
b. Asuransi dll
H1
16,125.00
Rupiah
2 Pelumas
3 Perawatan dan perbaikan
I
K
4,200.00
18,125.00
Rupiah
Rupiah
L
M
7,250.00
5,500.00
Rupiah
Rupiah
= ( H1 + H2 + I + K + L + M )
51,200.00
Rupiah
95,126.55
Rupiah
(i)
U1
U2
Mb
Ms
Mp
20.00
7,250.00
5,500.00
9,000.00
8,600.00
28,000.00
% / Tahun
Rp / Jam
Rp / Jam
Liter
Liter
Liter
4 Operator
5 Pembantu Operator
Biaya Operasi Per jam
IV
V
1
2
3
4
5
6
7
( G + P )
LAIN LAIN
Tingkat suku bunga
Upah Operator / Sopir
Upah Pembantu Operator / Pembantu Sopir
Bahan bakar bensin
Bahan bakar solar
Minyak Pelumas
PPn diperhitungkan pada lembar Rekapitulasi Biaya Pekerjaan
URAIAN
KODE
URAIAN PERALATAN
1 Jenis Peralatan
2 Tenaga
3 Kapasitas
4 Alat Baru
II
: a.
b.
c.
: a.
b.
c.
KOEF.
SATUAN
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Pw
Cp
A
W
B
A'
W'
B'
140.00
5.00
2,000
1,400,000,000.00
5.00
2,000.00
1,400,000,000.00
HP
Ton
Tahun
Jam
Rupiah
Tahun
Jam
Rupiah
=
=
10 % x B
i x ( 1 + i ) ^ A'
( 1 + i )^A'-1
C
D
140,000,000.00
0.33438
Rupiah
-
( B-C)xD
W'
0,002 x B '
W'
( E + F )
210,659.21
Rupiah
1,400.00
Rupiah
212,059.21
Rupiah
III
b. Asuransi dll
H1
150,500.00
Rupiah
2 Pelumas
3 Perawatan dan perbaikan
I
K
39,200.00
87,500.00
Rupiah
Rupiah
L
M
7,250.00
5,500.00
Rupiah
Rupiah
= ( H1 + H2 + I + K + L + M )
289,950.00
Rupiah
502,009.21
Rupiah
(i)
U1
U2
Mb
Ms
Mp
20.00
7,250.00
5,500.00
9,000.00
8,600.00
28,000.00
% / Tahun
Rp / Jam
Rp / Jam
Liter
Liter
Liter
4 Operator
5 Pembantu Operator
Biaya Operasi Per jam
IV
V
1
2
3
4
5
6
7
( G + P )
LAIN LAIN
Tingkat suku bunga
Upah Operator / Sopir
Upah Pembantu Operator / Pembantu Sopir
Bahan bakar bensin
Bahan bakar solar
Minyak Pelumas
PPn diperhitungkan pada lembar Rekapitulasi Biaya Pekerjaan
URAIAN
KODE
URAIAN PERALATAN
1 Jenis Peralatan
2 Tenaga
3 Kapasitas
4 Alat Baru
II
: a.
b.
c.
: a.
b.
c.
KOEF.
SATUAN
5.00
2,000
350,000,000.00
5.00
2,000.00
350,000,000.00
HP
Ton
Tahun
Jam
Rupiah
Tahun
Jam
Rupiah
10 % x B
i x ( 1 + i ) ^ A'
( 1 + i )^A'-1
C
D
35,000,000.00
0.33438
Rupiah
-
( B-C)xD
W'
0,002 x B '
W'
( E + F )
52,664.80
Rupiah
350.00
Rupiah
53,014.80
Rupiah
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
80.00
=
=
III
b. Asuransi dll
H1
86,000.00
Rupiah
2 Pelumas
3 Perawatan dan perbaikan
I
K
22,400.00
21,875.00
Rupiah
Rupiah
L
M
7,250.00
5,500.00
Rupiah
Rupiah
= ( H1 + H2 + I + K + L + M )
143,025.00
Rupiah
196,039.80
Rupiah
(i)
U1
U2
Mb
Ms
Mp
20.00
7,250.00
5,500.00
9,000.00
8,600.00
28,000.00
% / Tahun
Rp / Jam
Rp / Jam
Liter
Liter
Liter
4 Operator
5 Pembantu Operator
Biaya Operasi Per jam
IV
V
1
2
3
4
5
6
7
( G + P )
LAIN LAIN
Tingkat suku bunga
Upah Operator / Sopir
Upah Pembantu Operator / Pembantu Sopir
Bahan bakar bensin
Bahan bakar solar
Minyak Pelumas
PPn diperhitungkan pada lembar Rekapitulasi Biaya Pekerjaan
URAIAN
KODE
KOEF.
SATUAN
URAIAN PERALATAN
WHEEL LOADER 1,0 - 1,6 M 3
1 Jenis Peralatan
2 Tenaga
3 Kapasitas
4 Alat Baru
II
: a.
b.
c.
: a.
b.
c.
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Pw
Cp
A
W
B
A'
W'
B'
105.00
1.50
5.00
2,000.00
1,680,000,000.00
5.00
2,000.00
1,680,000,000.00
HP
Ton
Tahun
Jam
Rupiah
Tahun
Jam
Rupiah
=
=
10 % x B
i x ( 1 + i ) ^ A'
( 1 + i )^A'-1
C
D
168,000,000.00
0.33438
Rupiah
-
( B-C)xD
W'
0,002 x B '
W'
( E + F )
252,791.06
Rupiah
1,680.00
Rupiah
254,471.06
Rupiah
III
b. Asuransi dll
H1
112,875.00
Rupiah
2 Pelumas
3 Perawatan dan perbaikan
I
K
29,400.00
105,000.00
Rupiah
Rupiah
L
M
7,250.00
5,500.00
Rupiah
Rupiah
= ( H1 + H2 + I + K + L + M )
260,025.00
Rupiah
514,496.06
Rupiah
(i)
U1
U2
Mb
Ms
Mp
20.00
7,250.00
5,500.00
9,000.00
8,600.00
28,000.00
% / Tahun
Rp / Jam
Rp / Jam
Liter
Liter
Liter
4 Operator
5 Pembantu Operator
Biaya Operasi Per jam
IV
V
1
2
3
4
5
6
7
( G + P )
LAIN LAIN
Tingkat suku bunga
Upah Operator / Sopir
Upah Pembantu Operator / Pembantu Sopir
Bahan bakar bensin
Bahan bakar solar
Minyak Pelumas
PPn diperhitungkan pada lembar Rekapitulasi Biaya Pekerjaan
URAIAN
KODE
URAIAN PERALATAN
1 Jenis Peralatan
2 Tenaga
3 Kapasitas
4 Alat Baru
II
KOEF.
SATUAN
TANDEM ROLLER 6 - 8 T
a
b
c
a
b
c
Pw
Cp
A
W
B
A'
W'
B'
50.00
8.00
5.00
2,000.00
920,000,000.00
5.00
2,000.00
920,000,000.00
HP
Ton
Tahun
Jam
Rupiah
Tahun
Jam
Rupiah
10 % x B
i x ( 1 + i ) ^ A'
( 1 + i )^A'-1
C
D
92,000,000.00
0.33
Rupiah
-
( B-C)xD
W'
0,002 x B '
W'
( E + F )
138,433.20
Rupiah
920.00
Rupiah
139,353.20
Rupiah
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
=
=
III
b. Asuransi dll
H1
53,750.00
Rupiah
2 Pelumas
3 Perawatan dan perbaikan
I
K
14,000.00
57,500.00
Rupiah
Rupiah
L
M
7,250.00
5,500.00
Rupiah
Rupiah
= ( H1 + H2 + I + K + L + M )
138,000.00
Rupiah
277,353.20
Rupiah
(i)
U1
U2
Mb
Ms
Mp
20.00
7,250.00
5,500.00
9,000.00
8,600.00
28,000.00
% / Tahun
Rp / Jam
Rp / Jam
Liter
Liter
Liter
4 Operator
5 Pembantu Operator
Biaya Operasi Per jam
IV
V
1
2
3
4
5
6
7
( G + P )
LAIN LAIN
Tingkat suku bunga
Upah Operator / Sopir
Upah Pembantu Operator / Pembantu Sopir
Bahan bakar bensin
Bahan bakar solar
Minyak Pelumas
PPn diperhitungkan pada lembar Rekapitulasi Biaya Pekerjaan
URAIAN
KODE
URAIAN PERALATAN
1 Jenis Peralatan
2 Tenaga
3 Kapasitas
4 Alat Baru
II
KOEF.
SATUAN
a
b
c
a
b
c
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Pw
Cp
A
W
B
A'
W'
B'
60.00
10.00
5.00
1,800.00
1,020,000,000.00
5.00
1,800.00
1,020,000,000.00
HP
Ton
Tahun
Jam
Rupiah
Tahun
Jam
Rupiah
=
=
10 % x B
i x ( 1 + i ) ^ A'
( 1 + i )^A'-1
C
D
102,000,000.00
0.33438
Rupiah
-
( B-C)xD
W'
0,002 x B '
W'
( E + F )
170,533.65
Rupiah
1,133.33
Rupiah
171,666.98
Rupiah
III
b. Asuransi dll
H1
64,500.00
Rupiah
2 Pelumas
3 Perawatan dan perbaikan
I
K
16,800.00
70,833.33
Rupiah
Rupiah
L
M
7,250.00
5,500.00
Rupiah
Rupiah
= ( H1 + H2 + I + K + L + M )
164,883.33
Rupiah
336,550.32
Rupiah
(i)
U1
U2
Mb
Ms
Mp
20.00
7,250.00
5,500.00
9,000.00
8,600.00
28,000.00
% / Tahun
Rp / Jam
Rp / Jam
Liter
Liter
Liter
4 Operator
5 Pembantu Operator
Biaya Operasi Per jam
IV
V
1
2
3
4
5
6
7
( G + P )
LAIN LAIN
Tingkat suku bunga
Upah Operator / Sopir
Upah Pembantu Operator / Pembantu Sopir
Bahan bakar bensin
Bahan bakar solar
Minyak Pelumas
PPn diperhitungkan pada lembar Rekapitulasi Biaya Pekerjaan
URAIAN
KODE
URAIAN PERALATAN
1 Jenis Peralatan
2 Tenaga
3 Kapasitas
4 Alat Baru
II
: a.
b.
c.
: a.
b.
c.
KOEF.
SATUAN
DUMP TRUCK
Pw
Cp
A
W
B
A'
W'
B'
125.00
8.00
5.00
2,000.00
290,000,000.00
5.00
2,000.00
290,000,000.00
HP
Ton
Tahun
Jam
Rupiah
Tahun
Jam
Rupiah
10 % x B
i x ( 1 + i ) ^ A'
( 1 + i )^A'-1
C
D
29,000,000.00
0.33438
Rupiah
-
( B-C)xD
W'
0,002 x B '
W'
( E + F )
43,636.55
Rupiah
290.00
Rupiah
43,926.55
Rupiah
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
=
=
III
b. Asuransi dll
H1
134,375.00
Rupiah
2 Pelumas
3 Perawatan dan perbaikan
I
K
35,000.00
18,125.00
Rupiah
Rupiah
L
M
7,250.00
5,500.00
Rupiah
Rupiah
= ( H1 + H2 + I + K + L + M )
200,250.00
Rupiah
244,176.55
Rupiah
(i)
U1
U2
Mb
Ms
Mp
20.00
7,250.00
5,500.00
9,000.00
8,600.00
28,000.00
% / Tahun
Rp / Jam
Rp / Jam
Liter
Liter
Liter
4 Operator
5 Pembantu Operator
Biaya Operasi Per jam
IV
V
1
2
3
4
5
6
7
( G + P )
LAIN LAIN
Tingkat suku bunga
Upah Operator / Sopir
Upah Pembantu Operator / Pembantu Sopir
Bahan bakar bensin
Bahan bakar solar
Minyak Pelumas
PPn diperhitungkan pada lembar Rekapitulasi Biaya Pekerjaan
URAIAN
KODE
URAIAN PERALATAN
1 Jenis Peralatan
2 Tenaga
3 Kapasitas
4 Alat Baru
II
: a.
b.
c.
: a.
b.
c.
KOEF.
SATUAN
GENERATOR SET
Pw
Cp
A
W
B
A'
W'
B'
175.00
125.00
5.00
2,000.00
880,000,000.00
5.00
2,000.00
880,000,000.00
HP
KVA
Tahun
Jam
Rupiah
Tahun
Jam
Rupiah
10 % x B
i x ( 1 + i ) ^ A'
( 1 + i )^A'-1
C
D
88,000,000.00
0.33438
Rupiah
-
( B-C)xD
W'
0,002 x B '
W'
( E + F )
132,414.36
Rupiah
880.00
Rupiah
133,294.36
Rupiah
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
=
=
III
b. Asuransi dll
H1
188,125.00
Rupiah
2 Pelumas
3 Perawatan dan perbaikan
I
K
49,000.00
55,000.00
Rupiah
Rupiah
L
M
7,250.00
5,500.00
Rupiah
Rupiah
= ( H1 + H2 + I + K + L + M )
304,875.00
Rupiah
438,169.36
Rupiah
(i)
U1
U2
Mb
Ms
Mp
20.00
7,250.00
5,500.00
9,000.00
8,600.00
28,000.00
% / Tahun
Rp / Jam
Rp / Jam
Liter
Liter
Liter
4 Operator
5 Pembantu Operator
Biaya Operasi Per jam
IV
V
1
2
3
4
5
6
7
( G + P )
LAIN LAIN
Tingkat suku bunga
Upah Operator / Sopir
Upah Pembantu Operator / Pembantu Sopir
Bahan bakar bensin
Bahan bakar solar
Minyak Pelumas
PPn diperhitungkan pada lembar Rekapitulasi Biaya Pekerjaan
URAIAN
KODE
URAIAN PERALATAN
1 Jenis Peralatan
2 Tenaga
3 Kapasitas
4 Alat Baru
II
KOEF.
SATUAN
a
b
c
a
b
c
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Pw
Cp
A
W
B
A'
W'
B'
125.00
5.00
2,000.00
1,760,000,000.00
5.00
2,000.00
1,760,000,000.00
HP
Tahun
Jam
Rupiah
Tahun
Jam
Rupiah
=
=
10 % x B
i x ( 1 + i ) ^ A'
( 1 + i )^A'-1
C
D
176,000,000.00
0.33438
Rupiah
-
( B-C)xD
W'
0,002 x B '
W'
( E + F )
264,828.73
Rupiah
1,760.00
Rupiah
266,588.73
Rupiah
III
b. Asuransi dll
H1
134,375.00
Rupiah
2 Pelumas
3 Perawatan dan perbaikan
I
K
35,000.00
110,000.00
Rupiah
Rupiah
L
M
7,250.00
5,500.00
Rupiah
Rupiah
= ( H1 + H2 + I + K + L + M )
292,125.00
Rupiah
558,713.73
Rupiah
(i)
U1
U2
Mb
Ms
Mp
20.00
7,250.00
5,500.00
9,000.00
8,600.00
28,000.00
% / Tahun
Rp / Jam
Rp / Jam
Liter
Liter
Liter
4 Operator
5 Pembantu Operator
Biaya Operasi Per jam
IV
V
1
2
3
4
5
6
7
( G + P )
LAIN LAIN
Tingkat suku bunga
Upah Operator / Sopir
Upah Pembantu Operator / Pembantu Sopir
Bahan bakar bensin
Bahan bakar solar
Minyak Pelumas
PPn diperhitungkan pada lembar Rekapitulasi Biaya Pekerjaan
URAIAN
KODE
URAIAN PERALATAN
1 Jenis Peralatan
2 Tenaga
3 Kapasitas
4 Alat Baru
II
KOEF.
SATUAN
VIBRATORY ROLLER 5 - 8 T
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
a Umur Ekonomis
b Jam Kerja dalam 1 Tahun
c Harga Alat
Pw
Cp
A
W
B
A'
W'
B'
75.00
7.00
4.00
2,000.00
1,000,000,000.00
4.00
2,000.00
1,000,000,000.00
HP
Ton
Tahun
Jam
Rupiah
Tahun
Jam
Rupiah
=
=
10 % x B
i x ( 1 + i ) ^ A'
( 1 + i )^A'-1
C
D
100,000,000.00
0.38629
Rupiah
-
( B-C)xD
W'
0,002 x B '
W'
( E + F )
173,830.10
Rupiah
1,000.00
Rupiah
174,830.10
Rp
III
b. Asuransi dll
H1
80,625.00
Rupiah
2 Pelumas
3 Perawatan dan perbaikan
I
K
21,000.00
62,500.00
Rupiah
Rupiah
L
M
7,250.00
5,500.00
Rupiah
Rupiah
=( H1 + H2 + I + K + L + M )
176,875.00
Rp
351,705.10
Rp
(i)
U1
U2
Mb
Ms
Mp
20.00
7,250.00
5,500.00
9,000.00
8,600.00
28,000.00
% / Tahun
Rp / Jam
Rp / Jam
Liter
Liter
Liter
4 Operator
5 Pembantu Operator
Biaya Operasi Per jam
IV
V
1
2
3
4
5
6
7
( G + P )
LAIN LAIN
Tingkat suku bunga
Upah Operator / Sopir
Upah Pembantu Operator / Pembantu Sopir
Bahan bakar bensin
Bahan bakar solar
Minyak Pelumas
PPn diperhitungkan pada lembar Rekapitulasi Biaya Pekerjaan
URAIAN
KODE
URAIAN PERALATAN
1 Jenis Peralatan
2 Tenaga
3 Kapasitas
4 Alat Baru
II
: a.
b.
c.
: a.
b.
c.
KOEF.
SATUAN
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Pw
Cp
A
W
B
A'
W'
B'
100.00
4,000.00
5.00
2,000.00
100,000,000.00
5.00
2,000.00
100,000,000.00
HP
Liter
Tahun
Jam
Rupiah
Tahun
Jam
Rupiah
=
=
10 % x B
i x ( 1 + i ) ^ A'
( 1 + i )^A'-1
C
D
10,000,000.00
0.33438
Rupiah
-
15,047.09
Rupiah
b Asuransi dll
( B-C)xD
W'
0,002 x B '
W'
( E + F )
100.00
Rupiah
15,147.09
Rp
H1
107,500.00
Rupiah
2 Pelumas
3 Perawatan dan perbaikan
I
K
28,000.00
6,250.00
Rupiah
Rupiah
L
M
7,250.00
5,500.00
Rupiah
Rupiah
= ( H1 + H2 + I + K + L + M )
154,500.00
Rp
169,647.09
Rp
(i)
U1
U2
Mb
Ms
Mp
20.00
7,250.00
5,500.00
9,000.00
8,600.00
28,000.00
% / Tahun
Rp / Jam
Rp / Jam
Liter
Liter
Liter
4 Operator
5 Pembantu Operator
Biaya Operasi Per jam
IV
V
1
2
3
4
5
6
7
( G + P )
LAIN LAIN
Tingkat suku bunga
Upah Operator / Sopir
Upah Pembantu Operator / Pembantu Sopir
Bahan bakar bensin
Bahan bakar solar
Minyak Pelumas
PPn diperhitungkan pada lembar Rekapitulasi Biaya Pekerjaan
URAIAN
KODE
URAIAN PERALATAN
1 Jenis Peralatan
2 Tenaga
3 Kapasitas
4 Alat Baru
II
: a.
b.
c.
: a.
b.
c.
KOEF.
SATUAN
JACK HAMMER
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Pw
Cp
A
W
B
A'
W'
B'
3.00
4.00
1,000.00
7,000,000.00
4.00
1,000.00
7,000,000.00
HP
Liter
Tahun
Jam
Rupiah
Tahun
Jam
Rupiah
=
=
10 % x B
i x ( 1 + i ) ^ A'
( 1 + i )^A'-1
C
D
700,000.00
0.38629
Rupiah
-
2,433.62
Rupiah
b Asuransi dll
( B-C)xD
W'
0,002 x B '
W'
( E + F )
14.00
Rupiah
2,447.62
Rp
H1
3,225.00
Rupiah
2 Pelumas
3 Perawatan dan perbaikan
I
K
840.00
875.00
Rupiah
Rupiah
L
M
7,250.00
5,500.00
Rupiah
Rupiah
= ( H1 + H2 + I + K + L + M )
17,690.00
Rp
20,137.62
Rp
(i)
U1
U2
Mb
Ms
Mp
20.00
7,250.00
5,500.00
9,000.00
8,600.00
28,000.00
% / Tahun
Rp / Jam
Rp / Jam
Liter
Liter
Liter
4 Operator
5 Pembantu Operator
Biaya Operasi Per jam
IV
V
1
2
3
4
5
6
7
( G + P )
LAIN LAIN
Tingkat suku bunga
Upah Operator / Sopir
Upah Pembantu Operator / Pembantu Sopir
Bahan bakar bensin
Bahan bakar solar
Minyak Pelumas
PPn diperhitungkan pada lembar Rekapitulasi Biaya Pekerjaan
URAIAN
KODE
URAIAN PERALATAN
1 Jenis Peralatan
2 Tenaga
3 Kapasitas
4 Alat Baru
II
: a.
b.
c.
: a.
b.
c.
KOEF.
SATUAN
TAMPER
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Pw
Cp
A
W
B
A'
W'
B'
5.00
0.170
4.00
1,000.00
6,000,000.00
4.00
1,000.00
6,000,000.00
HP
Ton
Tahun
Jam
Rupiah
Tahun
Jam
Rupiah
=
=
10 % x B
i x ( 1 + i ) ^ A'
( 1 + i )^A'-1
C
D
600,000.00
0.38629
Rupiah
-
2,085.96
Rupiah
b Asuransi dll
( B-C)xD
W'
0,002 x B '
W'
( E + F )
12.00
Rupiah
2,097.96
Rp
H1
5,375.00
Rupiah
2 Pelumas
3 Perawatan dan perbaikan
I
K
1,400.00
750.00
Rupiah
Rupiah
L
M
7,250.00
5,500.00
Rupiah
Rupiah
= ( H1 + H2 + I + K + L + M )
20,275.00
Rp
22,372.96
Rp
(i)
U1
U2
Mb
Ms
Mp
20.00
7,250.00
5,500.00
9,000.00
8,600.00
28,000.00
% / Tahun
Rp / Jam
Rp / Jam
Liter
Liter
Liter
4 Operator
5 Pembantu Operator
Biaya Operasi Per jam
IV
V
1
2
3
4
5
6
7
( G + P )
LAIN LAIN
Tingkat suku bunga
Upah Operator / Sopir
Upah Pembantu Operator / Pembantu Sopir
Bahan bakar bensin
Bahan bakar solar
Minyak Pelumas
PPn diperhitungkan pada lembar Rekapitulasi Biaya Pekerjaan
URAIAN
KODE
URAIAN PERALATAN
1 Jenis Peralatan
2 Tenaga
3 Kapasitas
4 Alat Baru
II
: a.
b.
c.
: a.
b.
c.
KOEF.
SATUAN
STONE CRUSHER
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Pw
Cp
A
W
B
A'
W'
B'
220.00
50.00
5.00
2,000.00
983,000,000.00
5.00
2,000.00
983,000,000.00
HP
Ton/Jam
Tahun
Jam
Rupiah
Tahun
Jam
Rupiah
=
=
10 % x B
i x ( 1 + i ) ^ A'
( 1 + i )^A'-1
C
D
98,300,000.00
0.33438
Rupiah
-
147,912.86
Rupiah
b Asuransi dll
( B-C)xD
W'
0,002 x B '
W'
( E + F )
983.00
Rupiah
148,895.86
Rp
H1
236,500.00
Rupiah
2 Pelumas
3 Perawatan dan perbaikan
I
K
61,600.00
61,437.50
Rupiah
Rupiah
L
M
7,250.00
11,000.00
Rupiah
Rupiah
= ( H1 + H2 + I + K + L + M )
377,787.50
Rp
526,683.36
Rp
(i)
U1
U2
Mb
Ms
Mp
20.00
7,250.00
5,500.00
9,000.00
8,600.00
28,000.00
% / Tahun
Rp / Jam
Rp / Jam
Liter
Liter
Liter
4 Operator
5 Pembantu Operator
Biaya Operasi Per jam
IV
V
1
2
3
4
5
6
7
( G + P )
LAIN LAIN
Tingkat suku bunga
Upah Operator / Sopir
Upah Pembantu Operator / Pembantu Sopir
Bahan bakar bensin
Bahan bakar solar
Minyak Pelumas
PPn diperhitungkan pada lembar Rekapitulasi Biaya Pekerjaan
URAIAN
KODE
URAIAN PERALATAN
1 Jenis Peralatan
2 Tenaga
3 Kapasitas
4 Alat Baru
II
: a.
b.
c.
: a.
b.
c.
KOEF.
SATUAN
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Pw
Cp
A
W
B
A'
W'
B'
55.00
8.00
5.00
2,000.00
250,000,000.00
5.00
2,000.00
250,000,000.00
HP
Ton
Tahun
Jam
Rupiah
Tahun
Jam
Rupiah
=
=
10 % x B
i x ( 1 + i ) ^ A'
( 1 + i )^A'-1
C
D
25,000,000.00
0.33438
Rupiah
-
37,617.72
Rupiah
b Asuransi dll
( B-C)xD
W'
0,002 x B '
W'
( E + F )
250.00
Rupiah
37,867.72
Rp
H1
59,125.00
Rupiah
2 Pelumas
3 Perawatan dan perbaikan
I
K
15,400.00
15,625.00
Rupiah
Rupiah
L
M
7,250.00
5,500.00
Rupiah
Rupiah
= ( H1 + H2 + I + K + L + M )
102,900.00
Rp
140,767.72
Rp
(i)
U1
U2
Mb
Ms
Mp
20.00
7,250.00
5,500.00
9,000.00
8,600.00
28,000.00
% / Tahun
Rp / Jam
Rp / Jam
Liter
Liter
Liter
4 Operator
5 Pembantu Operator
Biaya Operasi Per jam
IV
V
1
2
3
4
5
6
7
( G + P )
LAIN LAIN
Tingkat suku bunga
Upah Operator / Sopir
Upah Pembantu Operator / Pembantu Sopir
Bahan bakar bensin
Bahan bakar solar
Minyak Pelumas
PPn diperhitungkan pada lembar Rekapitulasi Biaya Pekerjaan
URAIAN
KODE
URAIAN PERALATAN
1 Jenis Peralatan
2 Tenaga
3 Kapasitas
4 Alat Baru
II
: a.
b.
c.
: a.
b.
c.
KOEF.
SATUAN
CONCRETE VIBRATOR
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Pw
Cp
A
W
B
A'
W'
B'
10.00
4.00
1,000.00
24,000,000.00
4.00
1,000.00
24,000,000.00
HP
Tahun
Jam
Rupiah
Tahun
Jam
Rupiah
=
=
10 % x B
i x ( 1 + i ) ^ A'
( 1 + i )^A'-1
C
D
2,400,000.00
0.38629
Rupiah
-
8,343.85
Rupiah
b Asuransi dll
( B-C)xD
W'
0,002 x B '
W'
( E + F )
48.00
Rupiah
8,391.85
Rp
H1
10,750.00
Rupiah
2 Pelumas
3 Perawatan dan perbaikan
I
K
2,800.00
3,000.00
Rupiah
Rupiah
L
M
7,250.00
5,500.00
Rupiah
Rupiah
= ( H1 + H2 + I + K + L + M )
29,300.00
Rp
37,691.85
Rp
(i)
U1
U2
Mb
Ms
Mp
20.00
7,250.00
5,500.00
9,000.00
8,600.00
28,000.00
% / Tahun
Rp / Jam
Rp / Jam
Liter
Liter
Liter
4 Operator
5 Pembantu Operator
Biaya Operasi Per jam
IV
V
1
2
3
4
5
6
7
( G + P )
LAIN LAIN
Tingkat suku bunga
Upah Operator / Sopir
Upah Pembantu Operator / Pembantu Sopir
Bahan bakar bensin
Bahan bakar solar
Minyak Pelumas
PPn diperhitungkan pada lembar Rekapitulasi Biaya Pekerjaan
URAIAN
KODE
URAIAN PERALATAN
1 Jenis Peralatan
2 Tenaga
3 Kapasitas
4 Alat Baru
II
: a.
b.
c.
: a.
b.
c.
KOEF.
SATUAN
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Pw
Cp
A
W
B
A'
W'
B'
15.00
500.00
4.00
2,000.00
90,000,000.00
4.00
2,000.00
90,000,000.00
HP
Liter
Tahun
Jam
Rupiah
Tahun
Jam
Rupiah
=
=
10 % x B
i x ( 1 + i ) ^ A'
( 1 + i )^A'-1
C
D
9,000,000.00
0.38629
Rupiah
-
15,644.71
Rupiah
b Asuransi dll
( B-C)xD
W'
0,002 x B '
W'
( E + F )
90.00
Rupiah
15,734.71
Rp
H1
16,125.00
Rupiah
2 Pelumas
3 Perawatan dan perbaikan
I
K
4,200.00
5,625.00
Rupiah
Rupiah
L
M
7,250.00
5,500.00
Rupiah
Rupiah
= ( H1 + H2 + I + K + L + M )
38,700.00
Rp
54,434.71
Rp
(i)
U1
U2
Mb
Ms
Mp
20.00
7,250.00
5,500.00
9,000.00
8,600.00
28,000.00
% / Tahun
Rp / Jam
Rp / Jam
Liter
Liter
Liter
4 Operator
5 Pembantu Operator
Biaya Operasi Per jam
IV
V
1
2
3
4
5
6
7
( G + P )
LAIN LAIN
Tingkat suku bunga
Upah Operator / Sopir
Upah Pembantu Operator / Pembantu Sopir
Bahan bakar bensin
Bahan bakar solar
Minyak Pelumas
PPn diperhitungkan pada lembar Rekapitulasi Biaya Pekerjaan
URAIAN
KODE
URAIAN PERALATAN
1 Jenis Peralatan
2 Tenaga
3 Kapasitas
4 Alat Baru
II
: a.
b.
c.
: a.
b.
c.
KOEF.
SATUAN
CRANE 10 - 15 TON
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Pw
Cp
A
W
B
A'
W'
B'
150.00
15.00
5.00
2,000.00
600,000,000.00
5.00
2,000.00
600,000,000.00
HP
Ton
Tahun
Jam
Rupiah
Tahun
Jam
Rupiah
=
=
10 % x B
i x ( 1 + i ) ^ A'
( 1 + i )^A'-1
C
D
60,000,000.00
0.33438
Rupiah
-
90,282.52
Rupiah
b Asuransi dll
( B-C)xD
W'
0,002 x B '
W'
( E + F )
600.00
Rupiah
90,882.52
Rp
H1
161,250.00
Rupiah
2 Pelumas
3 Perawatan dan perbaikan
I
K
42,000.00
37,500.00
Rupiah
Rupiah
L
M
7,250.00
5,500.00
Rupiah
Rupiah
= ( H1 + H2 + I + K + L + M )
253,500.00
Rp
344,382.52
Rp
(i)
U1
U2
Mb
Ms
Mp
20.00
7,250.00
5,500.00
9,000.00
8,600.00
28,000.00
% / Tahun
Rp / Jam
Rp / Jam
Liter
Liter
Liter
4 Operator
5 Pembantu Operator
Biaya Operasi Per jam
IV
V
1
2
3
4
5
6
7
( G + P )
LAIN LAIN
Tingkat suku bunga
Upah Operator / Sopir
Upah Pembantu Operator / Pembantu Sopir
Bahan bakar bensin
Bahan bakar solar
Minyak Pelumas
PPn diperhitungkan pada lembar Rekapitulasi Biaya Pekerjaan
URAIAN
KODE
URAIAN PERALATAN
1 Jenis Peralatan
2 Tenaga
3 Kapasitas
4 Alat Baru
II
: a.
b.
c.
: a.
b.
c.
KOEF.
SATUAN
DUMP TRUCK 3 - 4 M3
Pw
Cp
A
W
B
A'
W'
B'
100.00
6.00
5.00
2,000.00
200,000,000.00
5.00
2,000.00
200,000,000.00
HP
Ton
Tahun
Jam
Rupiah
Tahun
Jam
Rupiah
10 % x B
i x ( 1 + i ) ^ A'
( 1 + i )^A'-1
C
D
20,000,000.00
0.33438
Rupiah
-
( B-C)xD
W'
0,002 x B '
W'
( E + F )
30,094.17
Rupiah
200.00
Rupiah
30,294.17
Rupiah
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
=
=
III
b. Asuransi dll
H1
107,500.00
Rupiah
2 Pelumas
3 Perawatan dan perbaikan
I
K
28,000.00
12,500.00
Rupiah
Rupiah
L
M
7,250.00
5,500.00
Rupiah
Rupiah
= ( H1 + H2 + I + K + L + M )
160,750.00
Rupiah
191,044.17
Rupiah
(i)
U1
U2
Mb
Ms
Mp
20.00
7,250.00
5,500.00
9,000.00
8,600.00
28,000.00
% / Tahun
Rp / Jam
Rp / Jam
Liter
Liter
Liter
4 Operator
5 Pembantu Operator
Biaya Operasi Per jam
IV
V
1
2
3
4
5
6
7
( G + P )
LAIN LAIN
Tingkat suku bunga
Upah Operator / Sopir
Upah Pembantu Operator / Pembantu Sopir
Bahan bakar bensin
Bahan bakar solar
Minyak Pelumas
PPn diperhitungkan pada lembar Rekapitulasi Biaya Pekerjaan
URAIAN
KODE
URAIAN PERALATAN
1 Jenis Peralatan
2 Tenaga
3 Kapasitas
4 Alat Baru
II
: a.
b.
c.
: a.
b.
c.
KOEF.
SATUAN
EXCAVATOR 80 - 140 HP
Pw
Cp
A
W
B
A'
W'
B'
80.00
0.50
5.00
2,000.00
500,000,000.00
5.00
2,000.00
500,000,000.00
HP
M3
Tahun
Jam
Rupiah
Tahun
Jam
Rupiah
10 % x B
i x ( 1 + i ) ^ A'
( 1 + i )^A'-1
C
D
50,000,000.00
0.33438
Rupiah
-
( B-C)xD
W'
0,002 x B '
W'
( E + F )
75,235.43
Rupiah
500.00
Rupiah
75,735.43
Rupiah
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
=
=
III
b. Asuransi dll
H1
86,000.00
Rupiah
2 Pelumas
3 Perawatan dan perbaikan
I
K
22,400.00
31,250.00
Rupiah
Rupiah
L
M
7,250.00
5,500.00
Rupiah
Rupiah
= ( H1 + H2 + I + K + L + M )
152,400.00
Rupiah
228,135.43
Rupiah
(i)
U1
U2
Mb
Ms
Mp
20.00
7,250.00
5,500.00
9,000.00
8,600.00
28,000.00
% / Tahun
Rp / Jam
Rp / Jam
Liter
Liter
Liter
4 Operator
5 Pembantu Operator
Biaya Operasi Per jam
IV
V
1
2
3
4
5
6
7
( G + P )
LAIN LAIN
Tingkat suku bunga
Upah Operator / Sopir
Upah Pembantu Operator / Pembantu Sopir
Bahan bakar bensin
Bahan bakar solar
Minyak Pelumas
PPn diperhitungkan pada lembar Rekapitulasi Biaya Pekerjaan
URAIAN
KODE
URAIAN PERALATAN
1 Jenis Peralatan
2 Tenaga
3 Kapasitas
4 Alat Baru
II
: a.
b.
c.
: a.
b.
c.
KOEF.
SATUAN
100.00
4.00
5.00
2,000.00
500,000,000.00
5.00
2,000.00
500,000,000.00
HP
M3
Tahun
Jam
Rupiah
Tahun
Jam
Rupiah
10 % x B
i x ( 1 + i ) ^ A'
( 1 + i )^A'-1
C
D
50,000,000.00
0.33438
Rupiah
-
( B-C)xD
W'
0,002 x B '
W'
( E + F )
75,235.43
Rupiah
500.00
Rupiah
75,735.43
Rupiah
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
=
=
III
b. Asuransi dll
H1
107,500.00
Rupiah
2 Pelumas
3 Perawatan dan perbaikan
I
K
28,000.00
31,250.00
Rupiah
Rupiah
L
M
7,250.00
5,500.00
Rupiah
Rupiah
= ( H1 + H2 + I + K + L + M )
179,500.00
Rupiah
255,235.43
Rupiah
(i)
U1
U2
Mb
Ms
Mp
20.00
7,250.00
5,500.00
9,000.00
8,600.00
28,000.00
% / Tahun
Rp / Jam
Rp / Jam
Liter
Liter
Liter
4 Operator
5 Pembantu Operator
Biaya Operasi Per jam
IV
V
1
2
3
4
5
6
7
( G + P )
LAIN LAIN
Tingkat suku bunga
Upah Operator / Sopir
Upah Pembantu Operator / Pembantu Sopir
Bahan bakar bensin
Bahan bakar solar
Minyak Pelumas
PPn diperhitungkan pada lembar Rekapitulasi Biaya Pekerjaan
URAIAN
KODE
URAIAN PERALATAN
1 Jenis Peralatan
2 Tenaga
3 Kapasitas
4 Alat Baru
II
: a.
b.
c.
: a.
b.
c.
KOEF.
SATUAN
6.00
2.00
2,000.00
10,000,000.00
2.00
2,000.00
10,000,000.00
HP
Tahun
Jam
Rupiah
Tahun
Jam
Rupiah
10 % x B
i x ( 1 + i ) ^ A'
( 1 + i )^A'-1
C
D
1,000,000.00
0.65455
Rupiah
-
( B-C)xD
W'
0,002 x B '
W'
( E + F )
2,945.45
Rupiah
10.00
Rupiah
2,955.45
Rupiah
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
=
=
III
b. Asuransi dll
H1
6,450.00
Rupiah
2 Pelumas
3 Perawatan dan perbaikan
I
K
1,680.00
625.00
Rupiah
Rupiah
L
M
7,250.00
5,500.00
Rupiah
Rupiah
= ( H1 + H2 + I + K + L + M )
21,505.00
Rupiah
24,460.45
Rupiah
(i)
U1
U2
Mb
Ms
Mp
20.00
7,250.00
5,500.00
9,000.00
8,600.00
28,000.00
% / Tahun
Rp / Jam
Rp / Jam
Liter
Liter
Liter
4 Operator
5 Pembantu Operator
Biaya Operasi Per jam
IV
V
1
2
3
4
5
6
7
( G + P )
LAIN LAIN
Tingkat suku bunga
Upah Operator / Sopir
Upah Pembantu Operator / Pembantu Sopir
Bahan bakar bensin
Bahan bakar solar
Minyak Pelumas
PPn diperhitungkan pada lembar Rekapitulasi Biaya Pekerjaan
URAIAN
KODE
URAIAN PERALATAN
1 Jenis Peralatan
2 Tenaga
3 Kapasitas
4 Alat Baru
II
: a.
b.
c.
: a.
b.
c.
KOEF.
SATUAN
FULVI MIXER
Pw
Cp
A
W
B
A'
W'
B'
75.00
5.00
2,000.00
200,000,000.00
5.00
2,000.00
200,000,000.00
HP
Tahun
Jam
Rupiah
Tahun
Jam
Rupiah
10 % x B
i x ( 1 + i ) ^ A'
( 1 + i )^A'-1
C
D
20,000,000.00
0.33438
Rupiah
-
( B-C)xD
W'
0,002 x B '
W'
( E + F )
30,094.17
Rupiah
200.00
Rupiah
30,294.17
Rupiah
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
=
=
III
b. Asuransi dll
H1
80,625.00
Rupiah
2 Pelumas
3 Perawatan dan perbaikan
I
K
21,000.00
12,500.00
Rupiah
Rupiah
L
M
7,250.00
5,500.00
Rupiah
Rupiah
= ( H1 + H2 + I + K + L + M )
126,875.00
Rupiah
157,169.17
Rupiah
(i)
U1
U2
Mb
Ms
Mp
20.00
7,250.00
5,500.00
9,000.00
8,600.00
28,000.00
% / Tahun
Rp / Jam
Rp / Jam
Liter
Liter
Liter
4 Operator
5 Pembantu Operator
Biaya Operasi Per jam
IV
V
1
2
3
4
5
6
7
( G + P )
LAIN LAIN
Tingkat suku bunga
Upah Operator / Sopir
Upah Pembantu Operator / Pembantu Sopir
Bahan bakar bensin
Bahan bakar solar
Minyak Pelumas
PPn diperhitungkan pada lembar Rekapitulasi Biaya Pekerjaan
URAIAN
KODE
URAIAN PERALATAN
1 Jenis Peralatan
2 Tenaga
3 Kapasitas
4 Alat Baru
II
: a.
b.
c.
: a.
b.
c.
KOEF.
SATUAN
90.00
1.60
5.00
2,000.00
600,000,000.00
5.00
2,000.00
600,000,000.00
HP
M3
Tahun
Jam
Rupiah
Tahun
Jam
Rupiah
10 % x B
i x ( 1 + i ) ^ A'
( 1 + i )^A'-1
C
D
60,000,000.00
0.33438
Rupiah
-
( B-C)xD
W'
0,002 x B '
W'
( E + F )
90,282.52
Rupiah
600.00
Rupiah
90,882.52
Rupiah
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
Umur Ekonomis
Jam Kerja dalam 1 Tahun
Harga Alat
=
=
III
b. Asuransi dll
H1
96,750.00
Rupiah
2 Pelumas
3 Perawatan dan perbaikan
I
K
25,200.00
37,500.00
Rupiah
Rupiah
L
M
7,250.00
5,500.00
Rupiah
Rupiah
= ( H1 + H2 + I + K + L + M )
172,200.00
Rupiah
263,082.52
Rupiah
(i)
U1
U2
Mb
Ms
Mp
20.00
7,250.00
5,500.00
9,000.00
8,600.00
28,000.00
% / Tahun
Rp / Jam
Rp / Jam
Liter
Liter
Liter
4 Operator
5 Pembantu Operator
Biaya Operasi Per jam
IV
V
1
2
3
4
5
6
7
( G + P )
LAIN LAIN
Tingkat suku bunga
Upah Operator / Sopir
Upah Pembantu Operator / Pembantu Sopir
Bahan bakar bensin
Bahan bakar solar
Minyak Pelumas
PPn diperhitungkan pada lembar Rekapitulasi Biaya Pekerjaan
KET.
E01
Alat Baru
Alat Baru
Alat Baru
Khusus AMP
KET.
E02
Alat Baru
Alat Baru
Alat Baru
KET.
E03
Alat Baru
Alat Baru
Alat Baru
KET.
E04
Alat Baru
Alat Baru
Alat Baru
KET.
E05
Alat Baru
Alat Baru
Alat Baru
KET.
E15
Alat Baru
Alat Baru
Alat Baru
KET.
E17
Alat Baru
Alat Baru
Alat Baru
KET.
E18
Alat Baru
Alat Baru
Alat Baru
KET.
E09
Alat Baru
Alat Baru
Alat Baru
KET.
E12
Alat Baru
Alat Baru
Alat Baru
KET.
E12
Alat Baru
Alat Baru
Alat Baru
KET.
E19
Alat Baru
Alat Baru
Alat Baru
KET.
E23
Alat Baru
Alat Baru
Alat Baru
KET.
E26
Alat Baru
Alat Baru
Alat Baru
KET.
E25
Alat Baru
Alat Baru
Alat Baru
KET.
E21
Alat Baru
Alat Baru
Alat Baru
KET.
E16
Alat Baru
Alat Baru
Alat Baru
KET.
E20
Alat Baru
Alat Baru
Alat Baru
KET.
E06
Alat Baru
Alat Baru
Alat Baru
KET.
E07
Alat Baru
Alat Baru
Alat Baru
KET.
E08
Alat Baru
Alat Baru
Alat Baru
KET.
E10
Alat Baru
Alat Baru
Alat Baru
KET.
E11
Alat Baru
Alat Baru
Alat Baru
KET.
E22
Alat Baru
Alat Baru
Alat Baru
KET.
E27
Alat Baru
Alat Baru
Alat Baru
KET.
E14
Alat Baru
Alat Baru
Alat Baru
NO
A
1
2
:
:
LATASTON ( HRS )
M2
KOMPONEN
TENAGA
Pekerja
Mandor
Analisa EI - 633
SATUAN
KUANTITAS
HARGA
SATUAN
(Rp.)
( L 01 )
( L 03 )
Jam
Jam
0.0113
0.0016
5,000.00
8,125.00
( M 03 )
( M 04 )
( M 05 )
( M 10 )
M3
M3
Kg
Kg
0.0121
0.0232
4.8004
5.2962
253,000.00
159,500.00
1,500.00
21,300.00
( E 15 )
( E 01 )
( E 12 )
( E 09 )
( E 02 )
( E 17 )
( E 18 )
Jam
Jam
Jam
Jam
Jam
Jam
Jam
Ls
0.0011
0.0016
0.0016
0.0143
0.0020
0.0017
0.0013
1.0000
514,496.06
7,255,704.81
438,169.36
244,176.55
360,744.15
277,353.20
336,550.32
1,000.00
BAHAN
Agregat Kasar
Agregat Halus
Filler
Aspal
JUMLAH HARGA BAHAN
C
1
2
3
4
5
6
7
8
PERALATAN
Wheel Loader
AMP
Genset
Dump Truck
Aspal Finisher
Tandem Roller
Pneumatic Tyre Roller
Alat Bantu
1
2
3
4
Satuan dapat berdasarkan atas jam operasi untuk tenaga kerja dan peralatan, Volume dan / atau ukuran berat untuk bahan bahan
Kuantitas satuan adalah kuantitas setiap komponen untuk menyelesaikan satu satuan pekerjaan dari nomor mata pembayaran
Biaya satuan untuk peralatan sudah termasuk bahan bakar, bahan habis dipakai dan operator
Biaya satuan sudah termasuk pengeluaran untuk seluruh pajak yang berkaitan ( tetapi tidak termasuk PPN yang dibayar dari kontrak )
dan biaya biaya lainnya
Analisa - E 224
SATUAN
No
URAIAN
I
1
2
3
4
5
6
7
II
KODE
ASUMSI
Menggunakan alat berat ( cara mekanik )
Lokasi pekerjaan sepanjang jalan
Kondisi existing jalan sedang
Jarak rata rata Base Camp ke Lokasi pekerjaan
Tebal lapisan padat
Jam kerja efektif 1 hari
Faktor kehilangan material
- Agregat
- Aspal
KOEF.
Analisa EI - 633
SATUAN
L
t
Tk
20.0
0.03
7.00
Km
m
Jam
Fh 1
Fh 2
1.10
1.05
CA
FA
FF
As
29.50
56.50
6.49
7.51
%
%
%
%
D1
D2
D3
D4
2.24
1.80
2.00
1.03
t / m3
t / m3
t / m3
t / m3
METODA KERJA
1 WHEEL LOADER memuat agregat dan aspal kedalam Coldbin AMP
2 Agregat dan aspal dicampur dan dipanaskan dengan AMP untuk dimuat
langsung ke dalam Dump Truck dan diangkut ke lokasi pekerjaan.
3 Campuran panas HRS dihampar dengan Finisher dan dipadatakan dengan
Tandem dan Peneumatic Tire Roller
4 Selama pemadatan sekelompok pekerja merapikan tepi hamparan dengan
menggunakan alat bantu
III
1
a
b
c
d
2 ALAT
a Wheel Loader
Kapasitas bucket
Faktor bucket
Faktor efisiensi alat
Waktu siklus
- Muat
- Lain lain
M03
M04
M05
M10
( E 15 )
V
Fb
Fa
Ts 1
T1
T2
Ts 1
Koefisien Alat / m2
D2 x V x Fb x Fa x 60
D1 x t x Ts1
1 / Q1
Analisa - E 225
0.0121
0.0232
4.8004
5.2962
m3
m3
Kg
Kg
1.50
0.90
0.83
m3
-
1.50
0.50
2.00
menit
menit
menit
Q1
900.40
m2
( E 15 )
0.0011
Jam
No
URAIAN
KODE
KOEF.
SATUAN
( E 01 )
V
Fa
50.00
0.83
ton / jam
-
V x Fa
D1 x t
Q2
617.56
m2
Koefisien Alat / m2
1 / Q2
( E 01 )
0.0016
Jam
( E 12 )
Q3
617.56
m2
( E 12 )
0.0016
Jam
8.00
0.83
40.00
50.00
0.50
1.00
ton
km / jam
km / jam
ton
menit
16.00
30.00
15.00
24.00
85.00
menit
menit
menit
menit
menit
1 / Q3
d Dump Truk ( DT )
Kapasitas bak
Faktor efisiensi alat
Kecepatan rata rata bermuatan
Kecepatan rata rata kosong
Kapasitas AMP batch
Waktu menyiapkan 1 batch HRS
Waktu Siklus
- Mengisi bak
=
( V : Q2b ) x Tb
- Angkut
=
( L : v1 ) x 60 menit
- Tunggu + Dumping + Putar
- Kembali
=
( L : v2 ) x 60 menit
( E 09 )
V
Fa
v1
v2
Q2 b
Tb
Ts2
T1
T2
T3
T4
Ts2
V x Fa x 60
D1 x t x Ts2
Q4
69.75
m2
Koefisien Alat / m2
1 / Q4
( E 09 )
0.0143
Jam
( E 02 )
V
Fa
40.00
0.83
km / jam
-
e Finisher
Kapasitas produksi
Faktor efisiensi alat
Kapasitas produksi / jam
V x Fa
D1 x t
Q5
494.05
m2
Koefisien Alat / m2
1 / Q5
( E 02 )
0.0020
Jam
( E 17 )
v
b
n
Fa
3.50
1.20
6.00
0.83
f Tandem Roller
Kecepatan rata rata alat
Lebar efektif pemadatan
Jumlah lintasan
Faktor efisiensi alat
km/jam
m
lintasan
-
( v x 1000 ) x b x Fa
n
Q6
581.00
m2
Koefisien Alat / m2
1 / Q6
( E 17 )
0.0017
Jam
Analisa - E 226
No
URAIAN
KODE
( E 18 )
v
b
n
Fa
KOEF.
5.00
1.50
8.00
0.83
SATUAN
km / jam
m
lintasan
-
( v x 1000 ) x b x Fa
n
Q7
778.13
m2
Koefisien Alat / m2
1 / Q7
( E 18 )
0.0013
Jam
h Alat Bantu
Diperlukan :
- Kereta dorong
=
2
- Skop
=
3
- Garpu
=
2
- Tongkat kontrol ketebalan hamparan
bh
bh
bh
3 TENAGA
Produksi menentukan : ASPALT MIXING PLANT ( AMP )
Produksi HRS / hari
=
Tk x Q2
Kebutuhan tenaga
- Pekerja
- Mandor
Koefisien tenaga /m2 :
- Pekerja
- Mandor
=
=
( Tk x P ) / Qt
( Tk x M ) / Qt
160,618.00
/ M2
Analisa - E 227
Q2
Qt
617.56
4,322.92
P
M
7.00
1.00
( L 01 )
( L 03 )
0.0113
0.0016
m2 / jam
m2
orang
orang
jam
jam
NO
A
1
2
:
:
LASTON ( AC )
M2
KOMPONEN
TENAGA
Pekerja
Mandor
Analisa EI - 634
SATUAN
KUANTITAS
HARGA
SATUAN
(Rp.)
( L 01 )
( L 03 )
Jam
Jam
0.0217
0.0022
5,000.00
8,125.00
( M 03 )
( M 04 )
( M 05 )
( M 10 )
M3
M3
Kg
Kg
0.0336
0.0149
4.8015
6.6150
253,000.00
159,500.00
1,500.00
21,300.00
( E 15 )
( E 01 )
( E 12 )
( E 09 )
( E 02 )
( E 17 )
( E 18 )
Jam
Jam
Jam
Jam
Jam
Jam
Jam
Ls
0.0015
0.0022
0.0022
0.0348
0.0027
0.0016
0.0023
1.0000
514,496.06
7,255,704.81
438,169.36
244,176.55
360,744.15
277,353.20
336,550.32
1,000.00
BAHAN
Agregat Kasar
Agregat Halus
Filler
Aspal
JUMLAH HARGA BAHAN
C
1
2
3
4
5
6
7
8
PERALATAN
Wheel Loader
AMP
Genset
Dump Truck
Aspal Finisher
Tandem Roller
Pneumatic Tyre Roller
Alat Bantu
1
2
3
4
Satuan dapat berdasarkan atas jam operasi untuk tenaga kerja dan peralatan, Volume dan / atau ukuran berat untuk bahan bahan
Kuantitas satuan adalah kuantitas setiap komponen untuk menyelesaikan satu satuan pekerjaan dari nomor mata pembayaran
Biaya satuan untuk peralatan sudah termasuk bahan bakar, bahan habis dipakai dan operator
Biaya satuan sudah termasuk pengeluaran untuk seluruh pajak yang berkaitan ( tetapi tidak termasuk PPN yang dibayar dari kontrak )
dan biaya biaya lainnya
Analisa - E 228
M2
No
URAIAN
I
1
2
3
4
5
6
7
II
Analisa EI - 634
KODE
ASUMSI
Menggunakan alat berat
Lokasi pekerjaan sepanjang jalan
Kondisi existing jalan sedang
Jarak rata rata Base Camp ke Lokasi pekerjaan
Tebal lapisan ( AC ) padat
Jam kerja efektif 1 hari
Faktor kehilangan material
- Agregat
- Aspal
KOEF.
SATUAN
L
t
Tk
20.0
0.04
7.00
Km
m
Jam
Fh 1
Fh 2
1.10
1.05
CA
FA
FF
As
61.15
27.00
4.85
7.00
%
%
%
%
D1
D2
D3
D4
2.25
1.80
2.00
1.03
t / m3
t / m3
t / m3
t / m3
M03
M04
M05
M10
0.034
0.015
4.802
6.615
m3
m3
Kg
Kg
1.50
0.90
0.83
m3
-
1.50
0.50
2.00
menit
menit
menit
METODA KERJA
1 WHEEL LOADER memuat agregat dan aspal kedalam Coldbin AMP
2 Agregat dan aspal dicampur dan dipanaskan dengan AMP untuk dimuat
langsung ke dalam Dump Truck dan diangkut ke lapangan
3 Campuran panas AC dihampar dengan Finisher dan dipadatakan dengan
Tandem dan Tire Roller
4 Selama pemadatan sekelompok pekerja merapikan tepi hamparan dengan
menggunakan alat bantu
III
1
a
b
c
d
2 ALAT
a Wheel Loader
Kapasitas bucket
Faktor bucket
Faktor efisiensi alat
Waktu siklus
- Muat
- Lain lain
( E 15 )
V
Fb
Fa
Ts 1
T1
T2
Ts 1
Koefisien Alat / m2
D2 x V x Fb x Fa x 60
D1 x t x Ts1
1 / Q1
Analisa - E 229
Q1
672.30
m3
( E 15 )
0.0015
Jam
No
URAIAN
KODE
KOEF.
SATUAN
( E 01 )
V
Fa
50.00
0.83
ton / jam
-
V x Fa
D1 x t
Q2
461.11
m2
Koefisien Alat / m2
1 / Q2
( E 01 )
0.0022
Jam
( E 12 )
Q3
461.11
m2
( E 12 )
0.0022
Jam
4.00
0.83
40.00
50.00
0.50
1.00
m3
km / jam
km / jam
ton
menit
8.00
29.99
15.00
23.99
76.98
menit
menit
menit
menit
menit
d Dump Truk ( DT )
Kapasitas bak
Faktor efisiensi alat
Kecepatan rata rata bermuatan
Kecepatan rata rata kosong
Kapasitas AMP batch
Waktu menyiapkan 1 batch AC
Waktu Siklus
- Mengisi bak
=
- Angkut
=
- Tunggu + Dumping + Putar
- Kembali
=
1 / Q3
( V : Q2b ) x Tb
( L : v1 ) x 60 menit
( L : v2 ) x 60 menit
( E 09 )
V
Fa
v1
v2
Q2 b
Tb
Ts2
T1
T2
T3
T4
Ts2
V x Fa x 60
D1 x t x Ts2
Q4
28.75
m2
Koefisien Alat / m2
1 / Q4
( E 09 )
0.0348
Jam
( E 02 )
V
Fa
40.00
0.83
ton / jam
-
e Finisher
Kapasitas produksi
Faktor efisiensi alat
Kapasitas produksi / jam
V x Fa
D1 x t
Q5
368.89
m2
Koefisien Alat / m2
1 / Q5
( E 02 )
0.0027
Jam
( E 17 )
v
b
n
Fa
2.50
1.20
4.00
0.83
f Tandem Roller
Kecepatan rata rata alat
Lebar efektif pemadatan
Jumlah lintasan
Faktor efisiensi alat
km / jam
m
lintasan
-
( v x 1000 ) x b x Fa
n
Q6
622.50
m2
Koefisien Alat / m2
1 / Q6
( E 17 )
0.0016
Jam
Analisa - E 230
No
URAIAN
KODE
( E 18 )
v
b
n
Fa
KOEF.
3.50
1.20
8.00
0.83
SATUAN
km / jam
m
lintasan
-
( v x 1000 ) x b x Fa
n
Q7
435.75
m2
Koefisien Alat / m2
1 / Q7
( E 18 )
0.0023
Jam
h Alat Bantu
Diperlukan :
- Rambu
=
2
- Kereta dorong
=
2
- Skop
=
3
- Garpu
=
2
- Tongkat kontrol ketebalan hamparan
bh
bh
bh
bh
3 TENAGA
Produksi menentukan : ASPALT MIXING PLANT ( AMP )
Produksi AC / hari
=
Tk x Q2
Kebutuhan tenaga
- Pekerja
- Mandor
Koefisien tenaga /m2 :
- Pekerja
- Mandor
=
=
( Tk x P ) / Qt
( Tk x M ) / Qt
207,069.00
/ M2
Analisa - E 231
Q2
Qt
461.11
3,227.78
m2 / jam
m2
P
M
10.00
1.00
orang
orang
( L 01 )
( L 03 )
0.0217
0.0022
jam
jam
NO
A
1
2
:
:
KOMPONEN
TENAGA
Pekerja
Mandor
SATUAN
Analisa EI - 635
KUANTITAS
HARGA
SATUAN
(Rp.)
( L 01 )
( L 03 )
Jam
Jam
0.3880
0.0554
5,000.00
8,125.00
( M 03 )
( M 04 )
( M 05 )
( M 10 )
M3
M3
Kg
Kg
0.7028
0.5341
139.2
157.0
253,000.00
159,500.00
1,500.00
21,300.00
( E 15 )
( E 01 )
( E 12 )
( E 09 )
( E 02 )
( E 17 )
( E 18 )
Jam
Jam
Jam
Jam
Jam
Jam
Jam
Ls
0.0380
0.0554
0.0554
0.4906
0.0767
0.0430
0.0321
1.0000
514,496.06
7,255,704.81
438,169.36
244,176.55
360,744.15
277,353.20
336,550.32
1,000.00
BAHAN
Agregat Kasar
Agregat Halus
Filler
Aspal
JUMLAH HARGA BAHAN
C
1
2
3
4
5
6
7
8
PERALATAN
Wheel Loader
AMP
Genset
Dump Truck
Aspal Finisher
Tandem Roller
Pneumatic Tyre Roller
Alat Bantu
1
2
3
4
Satuan dapat berdasarkan atas jam operasi untuk tenaga kerja dan peralatan, Volume dan / atau ukuran berat untuk bahan bahan
Kuantitas satuan adalah kuantitas setiap komponen untuk menyelesaikan satu satuan pekerjaan dari nomor mata pembayaran
Biaya satuan untuk peralatan sudah termasuk bahan bakar, bahan habis dipakai dan operator
Biaya satuan sudah termasuk pengeluaran untuk seluruh pajak yang berkaitan ( tetapi tidak termasuk PPN yang dibayar dari kontrak )
dan biaya biaya lainnya
Analisa - E 232
M3
No
URAIAN
I
1
2
3
4
5
6
7
II
Analisa EI - 635
KODE
ASUMSI
Menggunakan alat berat ( Cara mekanik )
Lokasi pekerjaan sepanjang jalan
Kondisi existing jalan sedang
Jarak rata rata Base Camp ke Lokasi pekerjaan
Tebal lapisan ( ATB ) padat
Jam kerja efektif 1 hari
Faktor kehilangan material
- Agregat
- Aspal
KOEF.
SATUAN
L
t
Tk
20.0
0.04
7.00
Km
m
Jam
Fh 1
Fh 2
1.10
1.05
CA
FA
FF
As
50.00
38.00
5.50
6.50
%
%
%
%
D1
D2
D3
D4
2.30
1.80
2.00
1.03
t / m3
t/m3
t/m3
t/m3
METODA KERJA
1 WHEEL LOADER memuat agregat dan aspal kedalam Coldbin AMP
2 Agregat dan aspal dicampur dan dipanaskan dengan AMP untuk dimuat
langsung ke dalam Dump truck dan diangkut ke lokasi pekerjaan
3 Campuran panas ATB dihampar dengan Finisher dan dipadatakan dengan
Tandem dan Pneumatic Roller
4 Selama pemadatan sekelompok pekerja merapikan tepi hamparan dengan
menggunakan alat bantu
III
1
a
b
c
d
2 ALAT
a Wheel Loader
Kapasitas bucket
Faktor bucket
Faktor efisiensi alat
Waktu siklus
- Muat
- Lain lain
M03
M04
M05
M10
0.7028
0.5341
139.2
157.0
m3
m3
Kg
Kg
1.50
0.90
0.83
m3
-
1.50
0.50
2.00
menit
menit
menit
Q1
26.31
m3
( E 15 )
0.0380
Jam
( E 15 )
V
Fb
Fa
Ts 1
T1
T2
Ts 1
Koefisien Alat / m2
D2 x V x Fb x Fa x 60
D1 x Ts1
1 / Q1
Analisa - E 233
No
URAIAN
KODE
KOEF.
SATUAN
( E 01 )
V
Fa
50.00
0.83
ton / jam
-
V x Fa
D1
Q2
18.04
m3
Koefisien Alat / m3
1 / Q2
( E 01 )
0.0554
Jam
( E 12 )
Q3
18.04
m3
( E 12 )
0.0554
Jam
8.00
0.83
40.00
50.00
0.50
1.00
ton
km / jam
km / jam
ton
menit
16.00
29.99
15.00
23.99
84.99
menit
menit
menit
menit
menit
2.04
m3
1 / Q3
d Dump Truk ( DT )
Kapasitas bak
Faktor efisiensi alat
Kecepatan rata rata bermuatan
Kecepatan rata rata kosong
Kapasitas AMP batch
Waktu menyiapkan 1 batch ATB
Waktu Siklus
- Mengisi bak
=
( V : Q2b ) x Tb
- Angkut
=
( L : v1 ) x 60 menit
- Tunggu + Dumping + Putar
- Kembali
=
( L : v2 ) x 60 menit
( E 09 )
V
Fa
v1
v2
Q2 b
Tb
Ts2
T1
T2
T3
T4
Ts2
V x Fa x 60
D1 x Ts2
Q4
Koefisien Alat / m3
1 / Q4
( E 09 )
0.4906
Jam
V
Fa
40.00
0.75
ton/jam
-
Q5
13.04
m3
( E 02 )
0.0767
Jam
( E 17 )
v
b
n
Fa
3.50
1.20
6.00
0.83
km / jam
m
lintasan
-
e Finisher
Kapasitas produksi
Faktor efisiensi alat
Kapasitas produksi / jam
Koefisien Alat / m3
V x Fa
D1
1 / Q5
f Tandem Roller
Kecepatan rata rata alat
Lebar efektif pemadatan
Jumlah lintasan
Faktor efisiensi alat
Kapasitas produksi / jam
( v x 1000 ) x b x t x Fa
n
Q6
23.24
m3
Koefisien Alat / m3
1 / Q6
( E 17 )
0.0430
Jam
Analisa - E 234
No
URAIAN
KODE
KOEF.
SATUAN
( E 18 )
v
b
n
Fa
5.00
1.50
8.00
0.83
km / jam
m
lintasan
-
( v x 1000 ) x b x t x Fa
n
Q7
31.13
m3
Koefisien Alat / m3
1 / Q7
( E 18 )
0.0321
Jam
Q2
Qt
18.04
126.30
m3 / jam
m3
P
M
7.00
1.00
h Alat Bantu
Diperlukan :
- Kereta dorong
=
2
- Skop
=
3
- Garpu
=
2
- Tongkat kontrol ketebalan hamparan
bh
bh
bh
3 TENAGA
Produksi menentukan : ASPALT MIXING PLANT ( AMP )
Produksi ATB / hari
=
Tk x Q2
Kebutuhan tenaga
- Pekerja
- Mandor
Koefisien tenaga /m2 :
- Pekerja
- Mandor
=
=
( Tk x P ) / Qt
( Tk x M ) / Qt
4,878,999.00 / M3
Analisa - E 235
( L 01 )
( L 03 )
0.3880
0.0554
orang
orang
jam
jam
NO
A
1
2
:
:
KOMPONEN
TENAGA
Pekerja
Mandor
SATUAN
Analisa EI - 611
KUANTITAS
HARGA
SATUAN
(Rp.)
( L 01 )
( L 03 )
Jam
Jam
0.0301
0.0060
5,000.00
8,125.00
( M 10 )
( M 11 )
Kg
Liter
0.6417
0.4889
21,300.00
2,000.00
( E 03 )
( E 05 )
( E 08 )
Jam
Jam
Jam
0.0030
0.0031
0.0030
95,126.55
196,039.80
244,176.55
BAHAN
Aspal
( M 10 )
Karosene ( M 11 )
JUMLAH HARGA BAHAN
C
1
2
3
PERALATAN
Asphalt Sprayer
Compresor
Dump Truck
1
2
3
4
Satuan dapat berdasarkan atas jam operasi untuk tenaga kerja dan peralatan, Volume dan / atau ukuran berat untuk bahan bahan
Kuantitas satuan adalah kuantitas setiap komponen untuk menyelesaikan satu satuan pekerjaan dari nomor mata pembayaran
Biaya satuan untuk peralatan sudah termasuk bahan bakar, bahan habis dipakai dan operator
Biaya satuan sudah termasuk pengeluaran untuk seluruh pajak yang berkaitan ( tetapi tidak termasuk PPN yang dibayar dari kontrak )
dan biaya biaya lainnya
Analisa - E 236
Analisa EI - 611
No
URAIAN
I
1
2
3
4
5
6
KODE
ASUMSI
Menggunakan alat berat
Lokasi pekerjaan sepanjang jalan
Jarak rata rata Base Camp ke Lokasi pekerjaan
Jam kerja efektif 1 hari
Faktor kehilangan material
Komposisi campuran AC ( Spesifikasi )
- Aspal AC - 10 atau AC - 20
- Minyak Flux / pencair
KOEF.
L
Tk
Fh
20.00
7.00
1.10
AS
K
56
44
D1
D2
1.05
0.80
SATUAN
Km
Jam
%
%
Kg / Lt
Kg / Lt
8 Bahan dasar ( aspal dan minyak pencair ) semuanya diterima di Lokasi Pekerjaan
II
1
2
3
4
III
METODA KERJA
Aspal dan minyak Flux dicampur dan dipanaskan sehingga menjadi campuran aspal cair
Permukaan yang akan dilapis dibersihkan dari debu dan kotoran dg air kompresor
Campuran aspal cair disemprotkan dg aspahalt sprayer ke atas permukaan yg akan dilapis
Angkutan aspal dan minyak Flux menggunakan Dump truck
V x Fa
Ts
1 / Q1
b Air Compresor
Kapasitas alat -----------> Diambil
Aplikasi Lapis Resap Pengikat Rata rata ( Spesifikasi )
PC
M10
M11
1.1000
0.6417
0.4889
liter
kg
liter
( E 03 )
V
Fa
Ts
800.00
0.83
2.00
liter
jam
Q1
332.00
liter
( E 03 )
0.0030
jam
( E 05 )
V
Ap
400.00
0.80
m2 / jam
liter / m2
V x Ap
Q2
320.00
liter
1 / Q2
( E 05 )
0.0031
jam
Analisa - E 237
No
URAIAN
KODE
c Dump Truk ( DT )
Sebagai alat pengangkut bahan di lokasi pekerjaan Dump Truck melayani alat
Asphalt Sprayer
KOEF.
SATUAN
( E 08 )
V x Fa
Ts
Q3
332.00
liter
Koefisien Alat / m2
1 / Q3
( E 08 )
0.0030
jam
Q4
Qt
332.00
2,324.00
Liter
Liter
P
M
10.00
2.00
orang
orang
( L 01 )
( L 03 )
0.0301
0.0060
jam
jam
3 TENAGA
Produksi menentukan : ASPALT FINISHER
Produksi Lapis Resap Pengikat / hari
Tk x Q4
Kebutuhan tenaga
- Pekerja
- Mandor
Koefisien tenaga /liter :
- Pekerja
- Mandor
=
=
( Tk x P ) / Qt
( Tk x M ) / Qt
18,128.00
/ LITER
Analisa - E 238
NO
A
1
2
:
:
KOMPONEN
TENAGA
Pekerja
Mandor
SATUAN
Analisa EI - 511
KUANTITAS
HARGA
SATUAN
(Rp.)
( L 01 )
( L 03 )
Jam
Jam
0.4373
0.0625
5,000.00
8,125.00
( M 03 )
( M 04 )
M3
M3
0.7680
0.4320
253,000.00
159,500.00
( E 15 )
( E 09 )
( E 13 )
( E 19 )
( E 18 )
( E 23 )
Jam
Jam
Jam
Jam
Jam
Jam
Ls
0.0625
0.1994
0.0117
0.0178
0.0043
0.0211
1.0000
514,496.06
244,176.55
558,713.73
351,705.10
336,550.32
169,647.09
1,000.00
BAHAN
Agregat Kasar
Agregat Halus
JUMLAH HARGA BAHAN
C
1
2
3
4
5
6
7
PERALATAN
Wheel Loader
Dump Truck
Motor Grader
Vibratory Roller
Pneumatic Tyre Roller
Water Tank Truck
Alat Bantu
1
2
3
4
Satuan dapat berdasarkan atas jam operasi untuk tenaga kerja dan peralatan, Volume dan / atau ukuran berat untuk bahan bahan
Kuantitas satuan adalah kuantitas setiap komponen untuk menyelesaikan satu satuan pekerjaan dari nomor mata pembayaran
Biaya satuan untuk peralatan sudah termasuk bahan bakar, bahan habis dipakai dan operator
Biaya satuan sudah termasuk pengeluaran untuk seluruh pajak yang berkaitan ( tetapi tidak termasuk PPN yang dibayar dari kontrak )
dan biaya biaya lainnya
Analisa - E 239
M3
No
Analisa EI - 511
URAIAN
I
1
2
3
4
5
6
7
8
KODE
ASUMSI
Menggunakan alat berat Cara mekanik
Lokasi pekerjaan sepanjang jalan
Kondisi existing jalan sedang
Jarak rata rata Base Camp ke Lokasi pekerjaan
Tebal Agregat padat
Faktor kembang material ( padat - lepas )
Jam kerja efektif per hari
Proporsi campuran
- Agregat Kasar
- Agregat halus
II
METODA KERJA
1 WHEEL LOADER mencampur dan memuat agregat ke dalam Dump Truck di
Base camp
2 Dump Truck mengangkut Agregat ke lokasi pekerjaan dan dihampar dg motor
Grader
3 Hamparan Agregat di basahi dengan Water Tank Truck sebelum dipadatkan
dengan Tandem Roller & PTR
4 Selama pemadatan sekelompok pekerja akan merapikan tepi hamparan dan
level permukaan dengan menggunakan alat bantu
III
Koefisien Alat / m3
V x Fb x Fa x 60
Fk x Ts1
1 / Q1
b Dump Truk ( DT )
Kapasitas bak
Faktor efisiensi alat
Kecepatan rata rata bermuatan
Kecepatan rata rata kosong
Waktu Siklus
- Waktu tempuh isi
=
( L : v1 ) x 60 menit
- Waktu tempuh kosong
=
( L : v2 ) x 60 menit
- lain lain termasuk menurunkan Agregat
20.0
0.15
1.20
7.00
Jam
Ak
Ah
64.00
36.00
%
%
M03
M04
0.7680
0.4320
m3
m3
1.50
0.90
0.83
m3
-
2.50
1.00
3.50
menit
menit
menit
Q1
16.01
m3
( E 15 )
0.0625
Jam
6.00
0.83
45.00
60.00
m3
km / jam
km / jam
26.65
19.99
3.00
menit
menit
menit
49.65
menit
( E 09 )
V
Fa
v1
v2
Ts2
T1
T2
T3
Ts2
Analisa - E 240
SATUAN
L
t
Fk
Tk
( E 15 )
V
Fb
Fa
Ts 1
T1
T2
Ts 1
KOEF.
Km
m
No
URAIAN
KODE
V x Fa x 60
Fk x Ts2
Q2
Koefisien Alat / m3
1 / Q2
( E 09 )
c Motor Grader
Panjang hamparan
Lebar efektif kerja blade
Faktor Efisiensi alat
Kecepatan rata rata alat
Jumlah lintasan
Waktu siklus
- Perataan 1 Lintasan
- Lain lain
Lh : ( v x 1000 x 60 menit )
( E 13 )
Lh
b
Fa
v
n
Ts 3
T1
T2
Ts 3
KOEF.
SATUAN
5.02
m3
0.1994
Jam
50.00
2.40
0.83
4.00
6.00
m
m
km / jam
Lintas
0.75
1.00
1.75
menit
menit
menit
Lh x b x t x Fa x 60
n x Ts 3
Q3
85.37
m3
Koefisien Alat / m3
1 / Q3
( E 02 )
0.0117
Jam
( E 19 )
v
b
n
Fa
3.00
1.20
8.00
0.83
km / jam
m
lintasan
-
d Vibratory Roller
Kecepatan rata rata alat
Lebar efektif pemadatan
Jumlah lintasan
Faktor efisiensi alat
Kapasitas produksi / jam
( v x 1000 ) x b x t x Fa
n
Q4
56.03
m3
Koefisien Alat / m3
1 / Q4
( E 19 )
0.0178
Jam
( E 18 )
v
b
n
Fa
5.00
1.50
4.00
0.83
Koefisien Alat / m3
( v x 1000 ) x b x t x Fa
n
1 / Q5
km/jam
m
lintasan
-
Q5
233.44
m3
( E 18 )
0.0043
Jam
( E 23 )
v
Wc
n
Fa
4.00
0.07
1.00
0.83
m3
m3
kali
-
v x n x Fa
Wc
Q6
47.43
m3
Koefisien Alat / m3
1 / Q6
( E 23 )
0.0211
Jam
Analisa - E 241
No
URAIAN
KODE
KOEF.
SATUAN
g Alat Bantu
Diperlukan :
- Kereta dorong
- Skop
- Garpu
=
=
=
2
3
2
bh
bh
bh
3 TENAGA
Produksi menentukan : WHEEL LOADER
Produksi Agregat / hari
= Tk x Q1
Kebutuhan tenaga
- Pekerja
- Mandor
Koefisien tenaga /m2 :
- Pekerja
- Mandor
=
=
( Tk x P ) / Qt
( Tk x M ) / Qt
402,125.00
/ M2
Analisa - E 242
Q1
Qt
16.01
112.05
P
M
7.00
1.00
( L 01 )
( L 03 )
0.4373
0.0625
m3 / jam
m3
orang
orang
jam
jam
NO
A
1
2
:
:
KOMPONEN
TENAGA
Pekerja
Mandor
SATUAN
Analisa EI - 512
KUANTITAS
HARGA
SATUAN
(Rp.)
( L 01 )
( L 03 )
Jam
Jam
0.4373
0.0625
5,000.00
8,125.00
( M 03 )
( M 04 )
M3
M3
0.7080
0.4920
253,000.00
159,500.00
( E 15 )
( E 09 )
( E 13 )
( E 19 )
( E 18 )
( E 23 )
Jam
Jam
Jam
Jam
Jam
Jam
Ls
0.0625
0.1994
0.0117
0.0178
0.0043
0.0211
1.0000
514,496.06
244,176.55
558,713.73
351,705.10
336,550.32
169,647.09
1,000.00
BAHAN
Agregat Kasar
Agregat Halus
JUMLAH HARGA BAHAN
C
1
2
3
4
5
6
7
PERALATAN
Wheel Loader
Dump Truck
Motor Grader
Vibratory Roller
Pneumatic Tyre Roller
Water Tank Truck
Alat Bantu
1 Satuan dapat berdasarkan atas jam operasi untuk tenaga kerja dan peralatan, Volume dan / atau ukuran berat untuk bahan bahan
2 Kuantitas satuan adalah kuantitas setiap komponen untuk menyelesaikan satu satuan pekerjaan dari nomor mata pembayaran
3 Biaya satuan untuk peralatan sudah termasuk bahan bakar, bahan habis dipakai dan operator
4 Biaya satuan sudah termasuk pengeluaran untuk seluruh pajak yang berkaitan ( tetapi tidak termasuk PPN yang dibayar dari kontrak )
dan biaya biaya lainnya
Analisa - E 243
M3
No
Analisa EI - 512
URAIAN
I
1
2
3
4
5
6
7
8
KODE
ASUMSI
Menggunakan alat berat
Lokasi pekerjaan sepanjang jalan
Kondisi existing jalan sedang
Jarak rata rata Base Camp ke Lokasi pekerjaan
Tebal Agregat padat
Faktor kembang material ( padat - lepas )
Jam kerja efektif per hari
Proporsi campuran
- Agregat Kasar
- Agregat halus
II
METODA KERJA
1 WHEEL LOADER mencampur dan memuat agregat ke dalam Dump Truck di
Base camp
2 Dump Truck mengangkut Agregat ke lokasi pekerjaan dan dihampar dengan
motor Grader
3 Hamparan Agregat di basahi dengan Water Tank Truck sebelum dipadatkan
dengan Tandem Roller & PTR
4 Selama pemadatan sekelompok pekerja akan merapikan tepi hamparan dan
level permukaan dengan menggunakan alat bantu
III
Koefisien Alat / m2
V x Fb x Fa x 60
Fk x Ts1
1 / Q1
b Dump Truk ( DT )
Kapasitas bak
Faktor efisiensi alat
Kecepatan rata rata bermuatan
Kecepatan rata rata kosong
Waktu Siklus
- Waktu tempuh isi
=
( L : v1 ) x 60 menit
- Waktu tempuh kosong
=
( L : v2 ) x 60 menit
- lain lain termasuk menurunkan Agregat
20.0
0.15
1.20
7.00
Jam
Ak
Ah
59.00
41.00
%
%
M03
M04
0.7080
0.4920
m3
m3
1.50
0.90
0.83
m3
-
2.50
1.00
3.50
menit
menit
menit
Q1
16.01
m3
( E 15 )
0.0625
Jam
6.00
0.83
45.00
60.00
m3
km / jam
km / jam
26.65
19.99
3.00
menit
menit
menit
49.65
menit
( E 09 )
V
Fa
v1
v2
Ts2
T1
T2
T3
Ts2
Analisa - E 244
SATUAN
L
t
Fk
Tk
( E 15 )
V
Fb
Fa
Ts 1
T1
T2
Ts 1
KOEF.
Km
m
No
URAIAN
KODE
V x Fa x 60
Fk x Ts2
Q2
Koefisien Alat / m2
1 / Q2
( E 09 )
c Motor Grader
Panjang hamparan
Lebar efektif kerja blade
Faktor Efisiensi alat
Kecepatan rata rata alat
Jumlah lintasan
Waktu siklus
- Perataan 1 Lintasan
- Lain lain
( E 13 )
Lh
b
Fa
v
n
Ts 3
T1
T2
Ts 3
KOEF.
SATUAN
5.02
m3
0.1994
Jam
50.00
2.40
0.83
4.00
6.00
m
m
km / jam
Lintas
0.75
1.00
1.75
menit
menit
menit
( Lh x 60 ) : ( v x 1000 )
Lh x b x t x Fa x 60
n x Ts 3
Q3
85.37
m3
Koefisien Alat / m2
1 / Q3
( E 02 )
0.0117
Jam
( E 17 )
v
b
n
Fa
3.00
1.20
8.00
0.83
km / jam
m
lintasan
-
d Vibratory Roller
Kecepatan rata rata alat
Lebar efektif pemadatan
Jumlah lintasan
Faktor efisiensi alat
Kapasitas produksi / jam
( v x 1000 ) x b x t x Fa
n
Q4
56.03
m3
Koefisien Alat / m2
1 / Q4
( E 17 )
0.0178
Jam
( E 18 )
v
b
n
Fa
5.00
1.50
4.00
0.83
km / jam
m
lintasan
-
( v x 1000 ) x b x t x Fa
n
Q5
233.44
m3
Koefisien Alat / m2
1 / Q5
( E 18 )
0.0043
Jam
( E 23 )
v
Wc
n
Fa
4.00
0.07
1.00
0.83
km / jam
m3
lintasan
-
v x n x Fa
Wc
Q6
47.43
m3
Koefisien Alat / m2
1 / Q6
( E 23 )
0.0211
Jam
Analisa - E 245
No
URAIAN
KODE
KOEF.
SATUAN
g Alat Bantu
Diperlukan :
- Kereta dorong
- Skop
- Garpu
=
=
=
2
3
2
bh
bh
bh
3 TENAGA
Produksi menentukan : WHEEL LOADER
Produksi Agregat / hari
=
Tk x Q1
Kebutuhan tenaga
- Pekerja
- Mandor
Koefisien tenaga /m2 :
- Pekerja
- Mandor
=
=
( Tk x P ) / Qt
( Tk x M ) / Qt
395,954.00
/ M2
Analisa - E 246
Q1
Qt
16.01
112.05
P
M
7.00
1.00
( L 01 )
( L 03 )
0.4373
0.0625
m3 / jam
m3 / jam
orang
orang
jam
jam
NO
A
1
2
:
:
KOMPONEN
TENAGA
Pekerja
Mandor
SATUAN
Analisa EI - 612
KUANTITAS
HARGA
SATUAN
(Rp.)
( L 01 )
( L 03 )
Jam
Jam
0.0301
0.0060
5,000.00
8,125.00
( M 10 )
( M 11 )
Kg
Liter
0.8880
0.2530
21,300.00
2,000.00
( E 03 )
( E 05 )
( E 08 )
Jam
Jam
Jam
0.0030
0.0063
0.0030
95,126.55
196,039.80
244,176.55
BAHAN
Aspal
Kerosene
JUMLAH HARGA BAHAN
C
1
2
3
PERALATAN
Asphalt Sprayer
Compresor
Dump Truck
1
2
3
4
Satuan dapat berdasarkan atas jam operasi untuk tenaga kerja dan peralatan, Volume dan / atau ukuran berat untuk bahan bahan
Kuantitas satuan adalah kuantitas setiap komponen untuk menyelesaikan satu satuan pekerjaan dari nomor mata pembayaran
Biaya satuan untuk peralatan sudah termasuk bahan bakar, bahan habis dipakai dan operator
Biaya satuan sudah termasuk pengeluaran untuk seluruh pajak yang berkaitan ( tetapi tidak termasuk PPN yang dibayar dari kontrak )
dan biaya biaya lainnya
Analisa - E 247
M3
No
Analisa EI - 612
URAIAN
I
1
2
3
4
5
6
KODE
ASUMSI
Menggunakan alat berat
Lokasi pekerjaan sepanjang jalan
Jarak rata rata Base Camp ke Lokasi pekerjaan
Jam kerja efektif 1 hari
Faktor kehilangan material
Komposisi campuran ( Spesifikasi )
- Aspal AC - 10 atau AC - 20
- Minyak Flux / pencair
KOEF.
L
Tk
Fh
20.00
7.00
1.10
AS
K
77
23
D1
D2
1.05
0.80
SATUAN
Km
Jam
%
%
Kg / Lt
Kg / Lt
METODA KERJA
1 Aspal dan minyak Flux dicampur dan dipanaskan sehingga menjadi campuran
aspal cair
2 Permukaan yang akan dilapis dibersihkan dari debu dan kotoran dg air
kompresor
3 Campuran aspal cair disemprotkan dg aspahalt sprayer ke atas permukaan yg
akan dilapis
4 Angkutan aspal dan minyak Flux menggunakan Dump truck
III
V x Fa
Ts
1 / Q1
b Air Compresor
Kapasitas alat . . . . . Diambil
Aplikasi Lapis Resap Pengikat Rata rata ( Spesifikasi )
PC
M10
M11
1.1000
0.8880
0.2530
Liter
Kg
Liter
( E 03 )
V
Fa
Ts
800.00
0.83
2.00
Liter
Jam
Q1
332.00
Liter
( E 03 )
0.0030
Jam
( E 05 )
V
Ap
400.00
0.40
m2 / jam
Liter / m2
V x Ap
Q2
160.00
Liter
1 / Q2
( E 05 )
0.0063
Jam
Analisa - E 248
No
URAIAN
KODE
c Dump Truk ( DT )
Sebagai alat pengangkut bahan di lokasi pekerjaan Dump Truck melayani alat
Asphalt Sprayer
KOEF.
SATUAN
( E 08 )
V x Fa
Ts
Q3
332.00
Liter
Koefisien Alat / m2
1 / Q3
( E 08 )
0.0030
Jam
Q4
Qt
332.00
2,324.00
Liter
Liter
P
M
10.00
2.00
orang
orang
( L 01 )
( L 03 )
0.0301
0.0060
jam
jam
3 TENAGA
Produksi menentukan : ASPALT FINISHER
Produksi Lapis Perekat / hari =
Tk x Q4
Kebutuhan tenaga
- Pekerja
- Mandor
Koefisien tenaga /liter :
- Pekerja
- Mandor
=
=
( Tk x P ) / Qt
( Tk x M ) / Qt
24,053.00
/ Liter
Analisa - E 249
NO
A
1
2
:
:
KOMPONEN
TENAGA
Pekerja
Mandor
SATUAN
( L 01 )
( L 02 )
KUANTITAS
Analisa EI - 33
HARGA
SATUAN
(Rp.)
Jam
Jam
0.0161
0.0040
5,000.00
8,125.00
Jam
Jam
Jam
Ls
0.0025
0.0040
0.0105
1.0000
558,713.73
351,705.10
169,647.09
1,000.00
BAHAN
JUMLAH HARGA BAHAN
C
1
2
3
4
PERALATAN
Motor Grader
Vibratory Roller
Water Tank Truck
Alat Bantu
( E 13 )
( E 19 )
( E 23 )
1
2
3
4
Satuan dapat berdasarkan atas jam operasi untuk tenaga kerja dan peralatan, Volume dan / atau ukuran berat untuk bahan bahan
Kuantitas satuan adalah kuantitas setiap komponen untuk menyelesaikan satu satuan pekerjaan dari nomor mata pembayaran
Biaya satuan untuk peralatan sudah termasuk bahan bakar, bahan habis dipakai dan operator
Biaya satuan sudah termasuk pengeluaran untuk seluruh pajak yang berkaitan ( tetapi tidak termasuk PPN yang dibayar dari kontrak )
dan biaya biaya lainnya
Analisa - E 250
M2
No
Analisa EI - 33
URAIAN
I
1
2
3
4
5
KODE
ASUMSI
Pekerjaan dilakukan pada hanya pada tanah galian
Pekerjaan dilakukan secara mekanis
Lokasi pekerjaan : sepanjang jalan
Kondisi jalan : jelek / belum padat
Jam kerja efektif per hari
Tk
II
URUTAN KERJA
1 Motor Grader meratakan permukaan hasil galian
2 Vibro Roller memadatkan permukaan jalan yang telah diratakan oleh Motor grader
3 Sekelompok pekerja akan membanru meratakan badan jalan dengan alat bantu
permukaan dengan menggunakan alat bantu
III
Lh : ( v x 1000 x 60 menit )
( E 13 )
Lh
b
Fa
v
n
Ts 1
T1
T2
Ts 1
KOEF.
SATUAN
7.00
Jam
50.00
2.40
0.83
2.00
6.00
m
m
km / jam
Lintas
1.50
1.00
2.50
menit
menit
menit
Lh x b x Fa x 60
n x Ts 1
Q1
398.40
m3
Koefisien Alat / m3
1 / Q1
( E 02 )
0.0025
Jam
( E 19 )
v
b
n
Fa
2.00
1.20
8.00
0.83
b Vibratory Roller
Kecepatan rata rata alat
Lebar efektif pemadatan
Jumlah lintasan
Faktor efisiensi alat
km / jam
m
lintasan
-
( v x 1000 ) x b x Fa
n
Q2
249.00
m3
Koefisien Alat / m3
1 / Q2
( E 19 )
0.0040
Jam
( E 23 )
v
Wc
n
Fa
4.00
0.07
2.00
0.83
m3
m3
kali
-
Analisa - E 251
No
URAIAN
KODE
KOEF.
SATUAN
v x n x Fa
Wc
Q3
94.86
m3
Koefisien Alat / m3
1 / Q3
( E 23 )
0.0105
Jam
g Alat Bantu
Diperlukan :
- Skop
bh
3 TENAGA
Produksi menentukan : VIBRATORY ROLLER
Produksi Pekerjaan / hari =
Tk x Q2
Kebutuhan tenaga
- Pekerja
- Mandor
Koefisien tenaga /m2 :
- Pekerja
- Mandor
=
=
( Tk x P ) / Qt
( Tk x M ) / Qt
6,287.00
/ M2
Analisa - E 252
Q2
Qt
249.00
1,743.00
P
M
4.00
1.00
( L 01 )
( L 03 )
0.0161
0.0040
m3 / jam
m3
orang
orang
jam
jam
Analisa EI - 633
JUMLAH
HARGA
(Rp.)
56.67
13.16
69.83
3,065.01
3,700.83
7,200.66
112,809.78
126,776.27
571.41
11,749.00
709.52
3,500.84
730.18
477.37
432.51
1,000.00
19,170.83
146,016.93
14,601.69
160,618.63
160,618.00
Analisa - E 253
Analisa EI - 633
KET.
Analisa - E 254
KET.
Analisa - E 255
KET.
Lump sum
Analisa - E 256
Analisa EI - 634
JUMLAH
HARGA
(Rp.)
108.43
17.62
126.05
8,509.02
2,368.58
7,202.25
140,899.50
158,979.35
765.28
15,735.26
950.25
8,492.91
977.92
445.55
772.35
1,000.00
29,139.51
188,244.91
18,824.49
207,069.41
207,069.00
Analisa - E 257
Analisa EI - 634
KET.
Analisa - E 258
KET.
Analisa - E 259
KET.
Lump sum
Analisa - E 260
Analisa EI - 635
JUMLAH
HARGA
(Rp.)
1,939.76
450.30
2,390.06
177,802.78
85,190.72
208,799.95
3,344,099.90
3,815,893.35
19,557.09
402,123.40
24,284.09
119,801.54
27,657.05
11,934.30
10,812.86
1,000.00
617,170.33
4,435,453.74
443,545.37
4,878,999.12
4,878,999.00
Analisa - E 261
)
Analisa EI - 635
KET.
Analisa - E 262
KET.
Analisa - E 263
KET.
Lump sum
Analisa - E 264
Analisa EI - 611
JUMLAH
HARGA
(Rp.)
150.60
48.95
199.55
13,668.59
977.79
14,646.38
286.53
612.62
735.47
1,634.62
16,480.55
1,648.06
18,128.61
18,128.00
Analisa - E 265
Analisa EI - 611
KET.
100 Bagian
80 Bagian
Campuran
Analisa - E 266
KET.
Analisa - E 267
Analisa EI - 511
JUMLAH
HARGA
(Rp.)
2,186.52
507.59
2,694.11
194,304.00
68,904.00
263,208.00
32,141.65
48,683.97
6,544.50
6,277.65
1,441.71
3,576.90
1,000.00
99,666.38
365,568.49
36,556.85
402,125.34
402,125.00
80,425.00
60,318.00
40,212.00
Analisa - E 268
A
Analisa EI - 511
KET.
Analisa - E 269
KET.
3 x pp
Analisa - E 270
KET.
Lump sum
Analisa - E 271
Analisa EI - 512
JUMLAH
HARGA
(Rp.)
2,186.52
507.59
2,694.11
179,124.00
78,474.00
257,598.00
32,141.65
48,683.97
6,544.50
6,277.65
1,441.71
3,576.90
1,000.00
99,666.38
359,958.49
35,995.85
395,954.34
395,954.00
79,190.00
59,393.00
39,595.00
or mata pembayaran
Analisa - E 272
B
Analisa EI - 512
KET.
Analisa - E 273
KET.
3 x pp
Analisa - E 274
KET.
Lump sum
Analisa - E 275
Analisa EI - 612
JUMLAH
HARGA
(Rp.)
150.60
48.95
199.55
18,913.63
506.00
19,419.63
286.53
1,225.25
735.47
2,247.25
21,866.43
2,186.64
24,053.07
24,053.00
Analisa - E 276
Analisa EI - 612
KET.
100 Bagian
30 Bagian
Campuran
Analisa - E 277
KET.
Analisa - E 278
Analisa EI - 33
JUMLAH
HARGA
(Rp.)
80.32
32.63
112.95
1,402.39
1,412.47
1,788.45
1,000.00
5,603.31
5,716.26
571.63
6,287.89
6,287.00
Analisa - E 279
Analisa EI - 33
KET.
3 x pp
Analisa - E 280
KET.
Lump sum
Analisa - E 281
REKAPITULASI ANALISA
NO. SATUAN
HARGA
UPAH
MACAM PEKERJAAN
HARGA
BAHAN
JUMLAH
HARGA
PEKERJAAN PERSIAPAN
1
1 M2
10,021.00
10,021.00
1 M1
12,072.00
70,492.00
82,564.00
3
4
1 M2
1 buah
7,975.00
286,316.00
364,587.00
7,975.00
650,903.00
1 M2
1 M2
1 M1
1 M2
1 M1
51,150.00
61,950.00
113,100.00
305,525.00
1,014,084.00
1,319,609.00
33,660.00
203,968.00
237,628.00
110,000.00
440,691.00
550,691.00
26,213.00
358,370.00
384,583.00
PEKERJAAN TANAH
1
1 M3
20,460.00
20,460.00
1 M3
26,904.00
26,904.00
1 M3
37,595.00
37,595.00
1 M3
31,933.00
31,933.00
1 M3
63,937.00
63,937.00
1 M3
42,146.00
42,146.00
1 M1
Membuat sumur
114,375.00
140,800.00
255,175.00
1 M3
15,235.00
15,235.00
1 M3
26,279.00
26,279.00
10
1 M3
11,715.00
11,715.00
11
1 M3
9,806.00
9,806.00
12
1 M2
11,715.00
11,715.00
13
1 M3
Urug pasir
13,915.00
145,200.00
159,115.00
14
1 M3
13,915.00
92,400.00
106,315.00
15
1 M3
Urugan sirtu
12,787.00
174,240.00
187,027.00
16
1 M3
7,672.00
198,000.00
205,672.00
17
1 M2
Gebalan rumput
23,787.00
14,080.00
37,867.00
1 M3
63,277.00
247,500.00
310,777.00
1 M3
Pasangan pondasi 1 Kp : 1 Sm : 1 Ps
111,622.00
361,386.00
473,008.00
1 M3
Pasangan pondasi 1 Pc : 3 Kp : 5 Ps
111,622.00
471,977.00
583,599.00
1 M3
Pasangan pondasi 1 Pc : 3 Kp : 10 Ps
111,622.00
401,837.00
513,459.00
1 M3
Pasangan pondasi 1 Pc : 4 Ps
111,622.00
554,514.00
666,136.00
1 M2
21,862.00
72,216.00
94,078.00
1 M2
21,862.00
80,418.00
102,280.00
1 M2
44,165.00
144,594.00
188,759.00
212,807.00
PEKERJAAN PASANGAN
1 M2
44,165.00
168,642.00
10
1 M2
30,497.00
68,948.00
99,445.00
11
1 M2
30,497.00
98,098.00
128,595.00
1 M2
29,205.00
214,434.00
243,639.00
118,635.00
791,627.00
910,262.00
95,095.00
600,462.00
695,557.00
PEKERJAAN BETON
1
1 M3
1 M3
1 M3
352,550.00
405,498.00
758,048.00
1 M3
182,985.00
887,832.00
1,070,817.00
1 M3
352,550.00
869,009.00
1,221,559.00
1 M3
352,550.00
878,444.00
1,230,994.00
7
8
9
1 M3
1 kg
1 kg
352,550.00
19,315.00
19,546.00
925,004.00
18,559.00
18,790.00
1,277,554.00
37,874.00
38,336.00
10
1 M2
46,090.00
122,597.00
168,687.00
11
12
1 M2
1 M3
46,090.00
176,000.00
138,503.00
-
184,593.00
176,000.00
Rekapitulasi - 282
NO. SATUAN
HARGA
UPAH
MACAM PEKERJAAN
13
1 M3
14
1 M3
15
1 M3
16
HARGA
BAHAN
JUMLAH
HARGA
934,587.00
1,540,000.00
2,474,587.00
1,769,405.00
1,408,000.00
3,177,405.00
831,138.00
3,873,519.00
4,704,657.00
1 M3
850,038.00
4,337,499.00
5,187,537.00
17
1 M3
868,939.00
4,801,479.00
5,670,418.00
18
1 M3
887,840.00
5,265,459.00
6,153,299.00
19
1 M3
906,741.00
5,729,439.00
6,636,180.00
20
1 M3
1,765,725.00
5,413,519.00
7,179,244.00
21
1 M3
1,784,626.00
5,877,499.00
7,662,125.00
22
1 M3
1,803,527.00
6,341,479.00
8,145,006.00
23
1 M3
1,822,427.00
6,805,459.00
8,627,886.00
24
1 M3
1,841,328.00
7,269,439.00
9,110,767.00
25
1 M3
1,192,543.00
5,281,519.00
6,474,062.00
26
1 M3
1,211,443.00
5,745,499.00
6,956,942.00
27
1 M3
1,230,344.00
6,209,479.00
7,439,823.00
28
1 M3
1,249,245.00
6,673,459.00
7,922,704.00
29
1 M3
1,268,146.00
7,137,439.00
8,405,585.00
1 M2
32,450.00
14,438.00
46,888.00
1 M2
19,580.00
6,390.00
25,970.00
1 M2
19,580.00
12,084.00
31,664.00
1 M2
25,789.00
15,394.00
41,183.00
1 M1
7,458.00
1,174.00
8,632.00
1 M2
11,869.00
9,936.00
21,805.00
1 M2
Plesteran Ciprat, 1 Pc : 2 Ps
18,782.00
9,197.00
27,979.00
1 M2
5,544.00
5,882.00
11,426.00
1 M2
54,230.00
164,201.00
218,431.00
1 M2
40,562.00
71,183.00
111,745.00
1 M2
40,562.00
53,583.00
94,145.00
1 M2
45,443.00
101,358.00
146,801.00
1 M2
45,443.00
103,594.00
149,037.00
1 M2
45,443.00
76,094.00
121,537.00
1 M2
45,443.00
80,494.00
125,937.00
1 M2
45,443.00
81,594.00
127,037.00
1 M1
4,867.00
24,078.00
28,945.00
1 M1
4,867.00
17,498.00
22,365.00
1 M1
9,088.00
75,061.00
84,149.00
PEKERJAAN PELESTERAN
PEKERJAAN KERAMIK
1 M1
10
1 M2
9,088.00
56,009.00
65,097.00
58,839.00
105,472.00
164,311.00
1 M2
1 M2
40,562.00
90,200.00
130,762.00
40,562.00
108,790.00
149,352.00
1 M2
1 M2
40,562.00
89,870.00
130,432.00
40,562.00
108,790.00
1 M2
149,352.00
40,562.00
101,750.00
142,312.00
1 M2
40,562.00
120,450.00
161,012.00
1 M2
40,562.00
101,750.00
142,312.00
1 M2
40,562.00
120,450.00
161,012.00
1 M2
40,562.00
97,130.00
137,692.00
10
11
1 M2
1 bh
40,562.00
19,387.00
97,130.00
70,400.00
137,692.00
89,787.00
PEKERJAAN CONBLOCK
Rekapitulasi - 283
NO. SATUAN
HARGA
UPAH
MACAM PEKERJAAN
HARGA
BAHAN
JUMLAH
HARGA
1 M3
1,068,100.00
11,756,580.00
12,824,680.00
1 M3
1,068,100.00
10,788,580.00
11,856,680.00
3
4
5
6
7
1 M3
1M3
1M3
1M3
1M2
1,068,100.00
1,068,100.00
1,068,100.00
1,068,100.00
11,893.00
14,176,580.00
261,580.00
13,929,080.00
14,080.00
4,400.00
15,244,680.00
1,329,680.00
14,997,180.00
1,082,180.00
16,293.00
1 M2
11,893.00
946,000.00
957,893.00
1 M2
11,893.00
757,900.00
769,793.00
10
1 M2
11,893.00
463,210.00
475,103.00
11
1 M2
11,893.00
275,110.00
287,003.00
12
1 M2
11,893.00
1,104,400.00
1,116,293.00
13
1 M2
Pasang usuk 5/7 kayu bengkirai, reng 3/4 kayu jati lokal
11,893.00
368,170.00
380,063.00
14
1 M2
11,893.00
320,650.00
332,543.00
15
1 M2
25,423.00
127,160.00
152,583.00
16
1 M2
25,423.00
116,600.00
142,023.00
17
1 M2
25,423.00
153,560.00
178,983.00
18
1 M2
27,838.00
137,962.00
165,800.00
19
1 M2
27,838.00
126,522.00
154,360.00
20
1 M2
27,838.00
166,562.00
194,400.00
21
1 M2
6,547.00
24,453.00
31,000.00
22
1 M2
6,547.00
36,113.00
42,660.00
23
1 M2
31,971.00
150,920.00
182,891.00
24
1 M2
31,971.00
140,360.00
172,331.00
25
1 M2
31,971.00
177,320.00
209,291.00
26
1 M2
31,971.00
162,833.00
194,804.00
27
1 M2
31,971.00
152,273.00
184,244.00
28
1 M2
31,971.00
189,233.00
221,204.00
29
1 M2
38,483.00
179,971.00
218,454.00
30
1 M2
38,483.00
168,531.00
207,014.00
31
1 M2
38,483.00
208,571.00
247,054.00
32
1 M2
38,483.00
142,659.00
181,142.00
33
34
1 M2
1 M2
38,483.00
38,483.00
183,297.00
171,857.00
221,780.00
210,340.00
Rekapitulasi - 284
NO. SATUAN
HARGA
UPAH
MACAM PEKERJAAN
HARGA
BAHAN
JUMLAH
HARGA
35
1 M2
38,483.00
211,897.00
250,380.00
36
1 M2
38,483.00
145,985.00
184,468.00
37
1 M2
43,711.00
579,535.00
623,246.00
38
1 M1
8,154.00
17,380.00
25,534.00
39
1 M1
8,154.00
29,001.00
37,155.00
40
1 M1
8,340.00
47,883.00
56,223.00
41
1 M1
6,072.00
13,530.00
19,602.00
42
1 M1
1 M1
12,072.00
12,072.00
233,376.00
417,296.00
245,448.00
43
44
1 M1
12,072.00
87,648.00
99,720.00
45
1 M1
12,072.00
59,136.00
71,208.00
46
1 M1
12,072.00
105,116.00
117,188.00
47
1 M1
12,072.00
51,216.00
63,288.00
48
1 M1
12,072.00
90,926.00
102,998.00
49
1 M1
12,072.00
64,416.00
76,488.00
50
1 M1
12,072.00
114,576.00
126,648.00
51
1 M2
160,215.00
288,530.00
448,745.00
52
1 M2
160,215.00
266,530.00
426,745.00
53
1 M2
160,215.00
343,530.00
503,745.00
54
1 M1
7,184.00
48,752.00
55,936.00
55
1 M1
7,184.00
42,152.00
49,336.00
56
1 M1
7,184.00
53,152.00
60,336.00
57
1 M1
34,876.00
184,074.00
218,950.00
58
1 M1
34,876.00
168,234.00
203,110.00
59
1 M1
34,876.00
194,634.00
229,510.00
60
1 M1
30,036.00
297,814.00
327,850.00
61
1 M1
30,036.00
266,464.00
296,500.00
62
1 M1
30,036.00
318,714.00
348,750.00
63
1 M1
33,539.00
63,800.00
97,339.00
64
1 M1
24,976.00
291,280.00
316,256.00
65
1 M2
44,880.00
303,787.00
348,667.00
66
1 M2
53,405.00
394,537.00
447,942.00
67
1 M2
6,679.00
37,180.00
43,859.00
1 M3
1,748,450.00
48,400,000.00
50,148,450.00
1 M3
1,748,450.00
19,360,000.00
21,108,450.00
1 M3
1,616,450.00
12,540,000.00
14,156,450.00
1 M3
1,616,450.00
11,484,000.00
13,100,450.00
1 M3
1,616,450.00
16,796,450.00
18,412,900.00
1 M2
174,845.00
1,109,328.00
1,284,173.00
1 M2
174,845.00
514,272.00
689,117.00
1 M2
174,845.00
397,848.00
572,693.00
540,353.00
429,368.00
1 M2
174,845.00
365,508.00
10
1 M2
174,845.00
419,408.00
594,253.00
11
1 M2
184,360.00
1,694,000.00
1,878,360.00
12
1 M2
184,360.00
631,400.00
815,760.00
13
1 M2
184,360.00
423,500.00
607,860.00
14
1 M2
184,360.00
365,750.00
550,110.00
15
1 M2
184,360.00
462,000.00
646,360.00
16
1 M2
230,450.00
1,936,000.00
2,166,450.00
17
1 M2
230,450.00
721,600.00
952,050.00
18
1 M2
230,450.00
484,000.00
714,450.00
19
1 M2
230,450.00
418,000.00
648,450.00
20
1 M2
230,450.00
528,000.00
758,450.00
21
1 M2
284,900.00
3,097,600.00
3,382,500.00
22
1 M2
284,900.00
1,154,560.00
1,439,460.00
23
1 M2
267,025.00
774,400.00
1,041,425.00
24
1 M2
267,025.00
668,800.00
935,825.00
25
1 M2
267,025.00
844,800.00
1,111,825.00
1 M2
16,225.00
16,225.00
Rekapitulasi - 285
NO. SATUAN
HARGA
UPAH
MACAM PEKERJAAN
HARGA
BAHAN
JUMLAH
HARGA
1 M2
16,225.00
33,000.00
49,225.00
1 M2
20,982.00
33,000.00
53,982.00
1 M2
16,225.00
54,450.00
70,675.00
1 M2
20,982.00
54,450.00
75,432.00
1 M2
16,225.00
87,516.00
103,741.00
1 M2
20,982.00
87,516.00
108,498.00
1 M1
32,450.00
25,677.00
58,127.00
1 M1
32,450.00
34,587.00
67,037.00
10
1 M1
32,450.00
45,015.00
77,465.00
11
1 M2
12,254.00
71,724.00
83,978.00
12
1 M2
11,781.00
68,904.00
80,685.00
13
1 M2
11,781.00
77,196.00
88,977.00
14
1 M2
11,781.00
57,407.00
69,188.00
15
1 M2
11,583.00
61,516.00
73,099.00
16
1 M2
11,583.00
66,983.00
78,566.00
17
1 M2
11,583.00
65,740.00
77,323.00
18
1 M2
11,583.00
94,312.00
105,895.00
19
1 M2
11,583.00
93,816.00
105,399.00
20
1 M2
11,583.00
87,608.00
99,191.00
21
22
1 M2
1 M1
11,583.00
13,161.00
87,351.00
163,020.00
98,934.00
176,181.00
Rekapitulasi - 286
NO. SATUAN
HARGA
UPAH
MACAM PEKERJAAN
HARGA
BAHAN
JUMLAH
HARGA
23
1 M1
13,161.00
143,880.00
157,041.00
24
1 M1
13,161.00
140,690.00
153,851.00
25
1 M1
16,186.00
222,877.00
239,063.00
26
1 M1
16,186.00
145,200.00
161,386.00
27
1 M2
10,829.00
57,750.00
68,579.00
28
1 M2
52,648.00
679,030.00
731,678.00
-
1 M2
6,778.00
1,650.00
8,428.00
1 M2
7,829.00
27,896.00
35,725.00
1 M2
8,565.00
39,512.00
48,077.00
1 M2
cat penutup
Pengecatan bidang kayu baru (1 lapis plamir), 1 lapis cat dasar, 3 lapis
9,271.00
45,848.00
55,119.00
1 M2
4,429.00
33,968.00
38,397.00
1 M2
16,969.00
5,951.00
22,920.00
1 M2
4,897.00
11,374.00
16,271.00
-
1 M2
3,970.00
6,270.00
10,240.00
1 M2
4,897.00
45,584.00
50,481.00
12,229.00
PEKERJAAN CAT-CATAN
cat penutup
1 M2
6,839.00
5,390.00
10
1 M2
2,243.00
4,730.00
6,973.00
11
1 M2
9,271.00
22,448.00
31,719.00
12
1 M2
13,783.00
5,126.00
18,909.00
13
1 M2
24,147.00
9,526.00
33,673.00
14
1 M2
Pengetiran kayu ( 2 x )
4,757.00
6,160.00
10,917.00
15
1 M2
28,347.00
57,730.00
86,077.00
16
1 M2
252,311.00
17,644.00
269,955.00
17
1 M2
Mengecat genteng
4,897.00
33,264.00
38,161.00
-
PEKERJAAN BONGKARAN
1
1 M3
259,600.00
259,600.00
1 M3
125,400.00
125,400.00
1 M3
371,250.00
371,250.00
1 M2
9,515.00
9,515.00
1 M2
6,393.00
6,393.00
1 M2
9,515.00
9,515.00
1 M2
7,150.00
7,150.00
1 M2
13,904.00
13,904.00
1 M2
9,515.00
1 M3
9,515.00
10
629,200.00
629,200.00
1 M3
digunakan lagi
Membongkar kayu balok loteng, kuda-kuda, dlurung, jembatan tidak
11
58,300.00
58,300.00
1,068,100.00
1,068,100.00
-
digunakan lagi
12
1 M3
1 M1
165,440.00
125,400.00
2
3
4
5
6
7
8
1 bh
1 bh
1 bh
1 bh
1 bh
1 bh
1 bh
PEKERJAAN SANITASI
Memasang kloset duduk/monoblock
Memasang kloset jongkok porselen
Memasang urinoir
Memasang wastafel
Memasang bak mandi fiberglass volume 0,30 m3
Memasang badkip porselen
Memasang bak fiberglass volume 1 m3 air
223,256.00
245,190.00
118,250.00
157,575.00
286,055.00
71,912.00
528,000.00
2,915,000.00
176,756.00
2,256,856.00
680,338.00
713,900.00
396,000.00
2,032,800.00
290,840.00
3,138,256.00
421,946.00
2,375,106.00
837,913.00
999,955.00
467,912.00
2,560,800.00
9
10
1 M1
1 M1
11,357.00
30,827.00
89,255.00
350,460.00
100,612.00
381,287.00
ANALISA SUPLEMEN
Rekapitulasi - 287
NO. SATUAN
MACAM PEKERJAAN
HARGA
UPAH
203,450.00
99,275.00
150,502.00
HARGA
BAHAN
198,563.00
328,719.00
500,874.00
JUMLAH
HARGA
402,013.00
427,994.00
651,376.00
61,495.00
11
12
13
1 bh
1 bh
1 bh
14
1 M1
10,345.00
51,150.00
15
1 M1
10,345.00
85,250.00
95,595.00
16
1 M1
10,345.00
127,875.00
138,220.00
17
1 M1
17,216.00
170,500.00
187,716.00
18
1 M1
5,738.00
10,784.00
16,522.00
19
1 M1
5,738.00
14,492.00
20,230.00
20
1 M1
5,738.00
17,476.00
23,214.00
21
1 M1
5,738.00
38,362.00
44,100.00
22
1 M1
8,625.00
51,150.00
59,775.00
23
1 M1
5,738.00
69,905.00
75,643.00
24
1 M1
15,554.00
69,905.00
85,459.00
25
26
27
28
1 M1
1 bh
1 bh
1 bh
15,554.00
21,557.00
7,507.00
7,507.00
115,087.00
1,265,000.00
55,137.00
121,000.00
1 kg
1 M2
1 M2
3,347.00
25,256.00
130,641.00
1,286,557.00
62,644.00
128,507.00
28,603.00
70,499.00
1,650,000.00
1,720,499.00
126,357.00
550,000.00
676,357.00
1 M2
110,558.00
1,100,000.00
1,210,558.00
1 M2
135,308.00
440,000.00
575,308.00
1 M2
110,558.00
880,000.00
990,558.00
1 M2
126,208.00
222,640.00
348,848.00
1 M2
11,750.00
82,720.00
94,470.00
1 M2
11,750.00
42,185.00
53,935.00
10
1 M2
11,750.00
46,420.00
58,170.00
11
1 M2
23,501.00
49,252.00
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
1 bh
1 bh
1 bh
1 bh
1 bh
1 bh
1 bh
1 bh
1 bh
1 bh
1 bh
1 bh
1 bh
1 bh
1 bh
46,744.00
34,512.00
33,756.00
33,595.00
11,686.00
8,112.00
16,225.00
11,686.00
11,686.00
38,953.00
15,581.00
38,953.00
7,790.00
46,744.00
19,476.00
550,000.00
275,000.00
110,000.00
165,000.00
24,200.00
16,500.00
6,600.00
16,500.00
6,600.00
330,000.00
110,000.00
33,000.00
33,000.00
440,000.00
26,400.00
72,753.00
596,744.00
309,512.00
143,756.00
198,595.00
35,886.00
24,612.00
22,825.00
28,186.00
18,286.00
368,953.00
125,581.00
71,953.00
40,790.00
486,744.00
45,876.00
16
1 M2
11,686.00
119,790.00
131,476.00
17
1 M2
11,686.00
146,410.00
158,096.00
18
1 M2
11,686.00
290,400.00
302,086.00
19
1 M2
11,686.00
726,000.00
737,686.00
Rekapitulasi - 288