SATUAN
A.
HARGA
SATUAN BAHAN
5
BAHAN PASIR
1
2
3
4
5
6
7
M3
M3
M3
M3
M3
M3
M3
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
###
###
###
###
###
###
###
1
2
3
4
5
6
7
8
9
10
11
12
13
15
16
17
18
19
20
BAHAN BATU
Batu Kali Pecah 15/20 ( tangan )
Batu Kali
Batu Kali Pecah 7/10 ( tangan )
Batu Kali Pecah 5/7 ( tangan )
Batu Kali Pecah 3/5 ( mesin )
Batu Kali Pecah 2/3 ( mesin )
Batu Kali Pecah 0.5 - 1 ( mesin )
Batu Kali Pecah 1/2 ( mesin )
Batu pecah tersaring untuk laston
Batu pecah tersaring untuk LPA
Batu pecah tersaring untuk LPB
Koral Beton 1/2
Koral Beton 2/3
Batu kerikil Granito.
Batu kerikil Traso.
Batu tempel.
Batu bata tebal 5,5 cm. Bakaran kayu
Batu bata tebal 5,5 cm. Bakaran sekem.
Batako.
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M2
Bh
Bh
Bh
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
###
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
Bj
Bj
Bj
Bj
Bj
Bj
Bj
Bj
Bj
Bj
Bj
Bj
Bj
Bj
Bj
Bj
Bj
M2
M2
bh
bh
bh
bh
bh
bh
bh
bh
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
825.00
730.00
995.00
925.00
975.00
1,100.00
1,150.00
1,210.00
1,175.00
1,225.00
1,075.00
1,075.00
1,350.00
1,500.00
1,450.00
1,275.00
1,530.00
46,500.00
44,100.00
3,025.00
3,575.00
0.00
0.00
0.00
0.00
0.00
5,750.00
zak
1Kg
1Kg
zak
zak
M3
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
53,500.00
1,070.00
14,600.00
55,000.00
65,000.00
78,000.00
M3
1Kg
Rp.
Rp.
322,500.00
525.00
B.
1
2
3
4
5
6
Semen
Semen
Semen
Semen
Semen
Semen
1
2
Kapur bubuk
Kapur bubuk
BAHAN KAPUR.
Kelompok NO.
1
3
4
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
BAHAN LANTAI.
Tegel ubin Warna 30 x 30 cm
Porselin putih 11 x 11
Porselin warna 11 x 11
Tegel Ubin Warna 40 x 40 cm
Tegel teraso 30 x 30 cm
Tegel teraso 40 x 40 cm
Tegel wafel / Badag 30 x 30 cm
Tegel keramik Granito 40 x 40 cm ( KW I )
Keramic Esensa 40 x 40 cm .
Tegel keramik lis 7,5 x 25 cm ( KW I )
Tegel keramik lis 5 x20 cm ( KW I )
Tegel keramik 20x20 cm ( KW I )
Tegel keramik 25x35 cm ( KW I )
Tegel keramik 30x30 cm ( KW I )
Tegel keramik rock tile 30x30 cm ( KW I )
Tegel keramik 40x40 cm ( KW I )
Tegel keramik motif 30x30 cm
Keramik dinding 20x25 cm ( KW I )
Keramik dinding 25x35 cm ( KW I )
Vinil Oscar / sintetis Kw1
Vinil karet
Vinil oscar / sintetis motif kembang.
Marmer
Mosaik
Tera kota
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
26
BAHAN KAYU.
Kayu jati balok 6,15, 8/12. panjang 3mtr.
Kayu reng jati 2/3, 3/5 panjang 2 mtr.
Kayu jat usuk 4/6 ; 5/7 panjang 2 mtr.
Papan jati papan 2/20 ; 3/20 ; 3/30 panj.3mtr
Kayu Kamfer balok 8/12, 6/15
Kayu kamfer usuk 5/7
Kayu kamfer papan 2.5/20
Kayu Kamfer reng 2/3
Kayu kruing / bengkirai / kempas papan 2/20
Kayu kruing /bengkirai/kempas blk 8/12,6/15
Kayu kruing / bengkirai/kempas usuk 5/7
Kayu kruing / bengkirai/kempas usuk 4/6
Kayu kruing reng 2/3
Kayu meranti balok 8/12, 6/15
Keyu meranti usuk 5/7
Kayu meranti papan 3/25/400
Kayu glugu usuk 5/7 4meter
Papan begesting (MC)
Rangka plavon kamper potongan
Rangka plavon meranti potongan
Kayu gelagar jembatan meranti.8/15 pj.4 mtr
Kayu dolken.
Kayu Sirap
Kayu Sirap
Kayu bakar.
I j u k
Gedek
1
2
3
4
5
6
7
8
9
10
11
12
SATUAN
HARGA
SATUAN BAHAN
1 Sak Rp.
1Kg Rp.
4,500.00
2,300.00
Bh
Bh
Bh
Bh
Bh
Bh
Bh
M2
M2
Bh
Bh
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
M2
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,300.00
375.00
395.00
4,760.00
2,443.00
5,280.00
4,750.00
117,500.00
135,000.00
10,250.00
8,250.00
35,250.00
36,500.00
36,500.00
36,500.00
41,250.00
38,250.00
72,072.00
75,000.00
43,900.00
41,000.00
44,500.00
95,000.00
42,000.00
42,500.00
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
1 Btg
M3
M3
M3
M3
Btg
M2
Lbr/ 1m'
M3
KG
M2
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
20,093,300.00
17,902,500.00
17,902,500.00
20,212,500.00
5,252,400.00
5,252,400.00
5,561,400.00
5,561,400.00
3,893,000.00
3,657,000.00
3,539,100.00
3,539,100.00
3,480,100.00
2,890,300.00
2,854,900.00
2,713,300.00
16,600.00
600,000.00
2,450,000.00
2,150,000.00
2,450,000.00
18,800.00
67,500.00
57,000.00
1,250,000.00
7,500.00
11,500.00
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
76,840.00
110,000.00
110,000.00
40,000.00
40,000.00
40,615.00
40,615.00
40,615.00
40,615.00
40,615.00
40,615.00
120,750.00
Kelompok NO.
1
SATUAN
4
HARGA
SATUAN BAHAN
5
13
14
15
Triplek 120.240. x 12 mm
List plafond 1,5/4 profil kayu kamper
List plafond 1/5
lbr
m'
m'
Rp.
Rp.
Rp.
137,215.00
10,250.00
6,500.00
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
BAHAN BESI..
Aluminium putih / silver 3"
Aluminium putih / silver 4"
Aluminium coklat / brown 3"
Aluminium coklat / brown. 4"
Aluminium slimar putih / silver 3"
Aluminium slimar coklat / brown 3"
Karet penjepit kaca / multipleks.
Hak window
Besi beton Polos diameter 5 mm
Besi beton Polos diameter 6 mm
Besi beton Polos diameter 8 mm
Besi beton Polos diameter 10 mm
Besi beton Polos diameter 12 mm
Besi beton Polos diameter 16 mm
Besi beton polos.
Besi beton Ulir.
Besi konstruksi ( WF ; H ; INP ; SIKU )
Besi lempeng / bulat / strip (Beugel)
Kawat bendrat
Kawat duri
Kawat bronjong
Kawat ikat
Kawat harmonika.
Kawat nyamuk. besi
Kawat KASA. / kawat burung.
Paku reng
Paku usuk
Paku eternit
Paku sekrup
Mur baut kuda-kuda
Mur baut kuda-kuda
Plat baut kuda-kuda
Mur baut gording
Paku payung
Ankur kusen
Pagar BRC 90.240 cm
Pagar BRC 120.240 cm
Besi siku 30x30x3 panjang 6 m
Besi siku 40x40x3 panjang 6 m
Besi siku 40x40x4 panjang 6 m
Kawat berduri 50 m
M1
M1
M1
M1
M1
M1
M1
Bh
Lonjor
Lonjor
Lonjor
Lonjor
Lonjor
Lonjor
Kg
Kg
Kg
Kg
Kg
M1
Kg
Kg
M1
M1
M1
KG
KG
KG
KG
KG
Bh
Bh
Bh
Bh
Bh
Unit
Unit
Ljr
Ljr
Ljr
Rol
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
46,500.00
58,000.00
49,000.00
61,500.00
46,500.00
49,000.00
2,500.00
12,500.00
54,000.00
64,000.00
28,000.00
42,000.00
58,000.00
103,500.00
8,750.00
8,800.00
9,750.00
9,750.00
12,000.00
80,000.00
12,290.00
13,650.00
16,200.00
11,600.00
16,500.00
8,800.00
8,800.00
8,800.00
8,800.00
12,925.00
10,200.00
2,875.00
3,250.00
20.00
3,500.00
162,500.00
198,000.00
70,000.00
78,000.00
80,000.00
132,000.00
J
1
2
3
4
5
6
7
Pipa
Pipa
Pipa
Pipa
Pipa
Pipa
Pipa
Ljr
Ljr
Ljr
Ljr
Ljr
Ljr
Ljr
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
45,000.00
115,000.00
115,000.00
165,000.00
292,500.00
397,100.00
661,500.00
1
2
3
4
5
6
7
8
Ljr
Ljr
Ljr
Ljr
Ljr
Ljr
Ljr
Bh
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
17,000.00
24,200.00
25,875.00
41,700.00
45,000.00
95,000.00
85,000.00
7,500.00
Mtr
Mtr
Mtr
Mtr
Rp.
Rp.
Rp.
Rp.
13,500.00
20,000.00
25,000.00
28,500.00
air
air
air
air
air
air
air
L
1
2
3
4
Buis
Buis
Buis
Buis
beton
beton
beton
beton
BAHAN
bulat dia
bulat dia
bulat dia
bulat dia
BUIS BETON..
15 cm, 1 m'
20 cm, 1 m'
30 cm, 1 m'
40 cm, 1 m'
Kelompok NO.
1
5
6
7
8
9
10
Buis
Buis
Buis
Buis
Buis
Buis
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
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
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Lbr
M2
Lbr
M2
Bh
Bh
Lbr
Lbr
Lbr
Lbr
Lbr
M1
M1
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,500.00
2,500.00
2,250.00
4,500.00
3,850.00
940.00
7,500.00
1,800.00
3,150.00
2,415.00
6,500.00
9,000.00
8,000.00
17,500.00
35,000.00
11,500.00
11,500.00
10,750.00
74,250.00
29,500.00
55,350.00
20,000.00
68,580.00
52,650.00
35,000.00
35,000.00
70,000.00
65,625.00
33,750.00
37,500.00
87,500.00
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
lbr
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Ltr
Ltr
Ltr
Ltr
Ltr
Kg
Kg
Kg
Kg
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
6,850.00
9,000.00
7,330.00
45,000.00
56,000.00
14,250.00
14,000.00
17,500.00
26,450.00
18,000.00
17,500.00
19,000.00
11,400.00
13,000.00
20,000.00
40,000.00
8,500.00
17,500.00
12,500.00
20,000.00
m2
m2
m2
m2
m2
m2
m2
m2
Dn
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
43,000.00
58,000.00
105,000.00
113,000.00
95,000.00
98,000.00
325,000.00
190,000.00
15,250.00
O
1
2
3
4
5
6
7
8
9
Kaca
Kaca
Kaca
Kaca
Kaca
Kaca
Kaca
Kaca
Kaca
HARGA
SATUAN BAHAN
Mtr
Mtr
Mtr
Mtr
Mtr
Mtr
beton
beton
beton
beton
beton
beton
SATUAN
BAHAN KACA.
bening 3 mm
bening 5 mm
raybend 5 mm
buram 5 mm
cermin 5 mm
cermin 6 mm
patri warna 5 mm
painting 5 mm
nako + rangka "NIKY"
39,000.00
45,000.00
60,400.00
95,000.00
13,250.00
14,400.00
Kelompok NO.
1
SATUAN
HARGA
SATUAN BAHAN
5
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Unit
Unit
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Psg
Psg
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
60,000.00
51,750.00
90,000.00
95,000.00
120,000.00
109,250.00
37,375.00
17,250.00
14,500.00
12,360.00
50,000.00
149,500.00
15,000.00
11,250.00
14,250.00
72,500.00
9,000.00
180,000.00
15,250.00
16,000.00
7,400.00
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
BAHAN SANITAIR.
Kran air "SAN EI"
Kran air "AMICO 1/2"
Kran air "AMICO 3/4"
Pompa air "GOLD STAR"
Pompa air "NASIONAL"
Floor drains / plastik.
Closed Jongkok trasso
Closed Jongkok keramic INA warna
Closed duduk monoblock.
Tutup bak mandi
Lem paralon
Westafel
Urinoir keramic.
Sumur + pompatangan dragon terpasang
Septiktank + resapan komplit 1 M3
Septiktank + resapan komplit 2 M3
Septiktank + resapan komplit 5 M3
Septiktank + resapan komplit 8 M3
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Unit
Unit
Unit
Unit
Unit
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
24,000.00
27,500.00
32,500.00
350,000.00
285,000.00
25,000.00
95,000.00
125,000.00
1,050,000.00
150,000.00
7,500.00
450,000.00
180,250.00
1,101,600.00
4,539,000.00
2,349,000.00
3,510,000.00
5,722,500.00
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
BAHAN ELEKTRIKAL.
Pasang listrik /Wirring.
Lampu TL 1 x 10 w PHILIPS
Lampu TL 1 x 20 w PHILIPS
Lampu TL 1 x 40 w PHILIPS
Lampu pijar 40 - 100 w PHILIPS
Isolator
Las Doof
Fiting Plafoond
T dos PVC
Stop Kontak "BROCO"
Saklar tunggal "BROCO"
Sakla ganda " BROCO "
Kabel NYA 1000 Volt 1,5 mm
Kabel NYA 1000 Volt 2,5 mm
Kabel NYA 1000 Volt 4 mm
Sekrering Tunggal "LN" biasa
Sekering ganda "LN" biasa
Sekering 1 group + MCB
Sekering 2 group + MCB
Sekering 3 group + MCB
Ttk
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
M1
M1
M1
Bh
Bh
Unit
Unit
Unit
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
60,000.00
39,600.00
61,600.00
75,000.00
10,800.00
6,000.00
2,400.00
10,500.00
1,750.00
18,250.00
18,150.00
21,250.00
1,650.00
1,920.00
2,760.00
55,000.00
60,150.00
79,800.00
114,000.00
162,000.00
Kelompok NO.
1
SATUAN
HARGA
SATUAN BAHAN
5
URAIAN TENAGA
MANDOR
KEPALA TUKANG GALI TANAH
KEPALA TUKANG BATU
KEPALA TUKANG KAYU
KEPALA TUKANG BESI
KEPALA TUKANG CAT
KEPALA TUKANG LISTRIK
TUKANG GALI TANAH
TUKANG BATU
TUKANG KAYU
SATUAN
Org
Org
Org
Org
Org
Org
Org
Org
Org
Org
/
/
/
/
/
/
/
/
/
/
hr
hr
hr
hr
hr
hr
hr
hr
hr
hr
UPAH PERHARI
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
108,296.000
95,726.000
95,726.000
95,726.000
95,726.000
95,726.000
95,726.000
83,145.000
83,145.000
83,145.000
1.
2.
3.
PEKERJAAN PERSIAPAN
1 m2 Pembersihan Lapangan dan Peralatan
Harga 1 m2
Rp
Rp
Rp
Rp
Rp
Rp
10
11
12
13
Rp
Rp
Rp
Rp
Total Upah
Rp
Rp
14
PEKERJAAN TANAH
1.
2.
3.
4.
5.
6.
7.
= Rp
Total Upah
= Rp
Total Upah
= Rp
Total Upah
= Rp
= Rp
= Rp
= Rp
Total Upah
= Rp
Total Upah
= Rp
Total Upah
= Rp
= Rp
= Rp
= Rp
8.
9.
= Rp
= Rp
1 m3 Urugan sirtu
= Rp
Total Biaya / M3
= Rp
PEKERJAAN PONDASI
1.
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2.
3.
4.
5.
6.
7.
8.
9.
Rp
Rp
Rp
Rp
Rp
2.
3.
4.
Rp
Rp
Rp
BETON BERTULANG.
5.
6.
7.
8.
9.
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Rp
Total upah+bahan :
Rp
Rp
Rp
PEMBESIAN.
15
16
17
BEGESTING.
18
19
20
21
22
23
24
25
MUTU BETON ( K ).
26
27
28
29
30
31
Total upah+bahan :
Rp
Rp
Rp
Sloof
1 m3 Membuat sloof beton bertulang ( 300 Kg besi + bekisting )
Total upah+bahan :
=
Rp
32
1 m3 Membuat sloof beton bertulang ukuran 20 x 30 Cm dengan besi 5 dia 19 mm + beugel dia 8 mm .
Total upah+bahan :
=
Rp
33
1 m3 Membuat sloof beton bertulang ukuran 20 x 30 Cm dengan besi 5 dia 16 mm + beugel dia 6 mm .
Total upah+bahan :
=
Rp
34
1 m3 Membuat sloof beton bertulang ukuran 15 x 20 Cm dengan besi 4 dia 12 mm + beugel dia 6mm .
Total upah+bahan :
=
Rp
35
36
37
Kolom
1 m3 Membuat kolom beton bertulang ( 300 Kg besi + bekisting )
Total upah+bahan :
=
38
40
=
=
Rp
Rp
39
Rp
=
=
Rp
Rp
Balok
1 m3 Membuat balok beton bertulang ( 200 Kg besi + bekisting )
Total upah+bahan :
=
1 m3 Membuat balok beton bertulang ( 150 Kg besi + bekisting )
Total upah+bahan :
=
Rp
Rp
41
42
44
Rp
Rp
43
=
=
=
=
Rp
Rp
Rp
Rp
Plat Lantai
45
1 m2 Membuat plat lantai tebal 12 Cm dengan besi polos diameter 10 mm , pembagi 8 mm.
Total upah+bahan :
=
Rp
Biaya pembuatan plat lantai per 1 M2 tebal 12 Cm dengan besi dia 10 - 12
dan besi polos dia 8 - 15
=
Rp
Analog biaya /
=
549,214.33
x
8.33
=
Rp
46
1 m2 Membuat plat lantai tebal 12 Cm dengan besi polos diameter 12 mm , pembagi 10 mm.
Total upah+bahan :
=
Rp
Biaya pembuatan plat lantai per 1 M2 tebal 12 Cm dengan besi dia 12 - 15
dan besi polos dia 10 - 15
=
Rp
Analog biaya /
=
586,501.83
x
8.33
=
Rp
47
1 m2 Membuat plat lantai tebal 12 Cm dengan besi polos diameter 10 mm jarak 15 , pembagi 10 mm.
Jarak 15 rangkap atas bawah ( doble wappening)
Total upah+bahan :
=
Rp
Biaya pembuatan plat lantai per 1 M2 tebal 12 Cm penulangan rangkap dengan besi dia 10 - 15
dan besi polos dia 8 - 15 (doble wappening) atas bawah.
=
Rp
Analog biaya /
=
640,690.58
x
8.33
=
Rp
1.
2.
PEKERJAAN PASANGAN
1 m2 Pasangan bata merah tebal 1 bata, 1 Pc : 1 Ps
Total upah+bhn /m2 :
Total per : M3
=
=
Rp
Rp
Rp
Total per : M3
Rp
=
=
Rp
Rp
=
=
Rp
Rp
=
=
Rp
Rp
=
=
Rp
Rp
=
=
Rp
Rp
=
=
Rp
Rp
=
=
Rp
Rp
=
=
Rp
Rp
=
=
Rp
Rp
=
=
Rp
Rp
=
=
Rp
Rp
=
=
Rp
Rp
=
=
Rp
Rp
3.
4.
5.
6.
7.
8.
9.
=
=
Rp
Rp
=
=
Rp
Rp
Rp
Rp
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
18
19
20
PEKERJAAN
1.
2.
3.
4.
5.
6.
7.
8.
9.
10
11
PLESTERAN
12
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
36
1 m' Benangan
Total upah+bahan :
PEKERJAAN
1.
2.
3.
6.
7.
8.
KAYU
1 m3 Pasang kusen pintu & jendela kayu borneo ( Kruwing , kempas , Meranti batu )
Total upah+bahan :
=
Rp
PEKERJAAN PINTU
1 m2 Pasang pintu klamp kayu kamper
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
9.
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Total upah+bahan :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
24. 1 m2 Pasang pintu teakwood & formika, rangka kayu kamper ( dipolitur )
Total upah+bahan :
=
Rp
25. 1 m2 Pasang pintu formika double, rangka kayu jati
Total upah+bahan :
Rp
Rp
KUDA KUDA
27. 1 m3 Pasang konstruksi kuda-kuda kayu jati
Total upah+bahan :
Rp
Rp
29
30
Rp
PASANG USUK.
31. 1 m2 Pasang kaso + reng genteng kodok kayu kamper
Total upah+bahan :
Rp
32. 1 m2 Pasang kaso + reng genteng kodok kayu kruwing / bengkirai / kempas.
Total upah+bahan :
=
Rp
33
34
35
Rp
Rp
Rp
36
37
38
39
40
Rp
41
42
1 m2 Pasang rangka langit-langit ( 1.00 x 1.00 ) m, kayu kamper potongan 5/7 2 meter.
Total upah+bahan :
Rp
43
44
45
1 m2 Pasang rangka langit-langit ( 1.00 x 1.00 ) m, kayu meranti potongan 5/7 - 2 meter.
Total upah+bahan :
=
Rp
46
Rp
47
48
1 m2 Pasang rangka langit-langit ( 30 x 60 ) cm, kayu kamper potongan panjang 2 mtr.- 5/7
Total upah+bahan :
=
Rp
49
50
51
1 m2 Pasang rangka langit-langit ( 30 x 60 ) cm, kayu Meranti potongan panjang 2 meter - 5/7.
Total upah+bahan :
=
Rp
52
Rp
53
54
1 m2 Pasang rangka langit-langit ( 30 x 30 ) cm, kayu kamper potongan panjang 2 mtr Uk.5/7
Total upah+bahan :
=
Rp
55
56
57
58
PASANG LISPLANG
1 m' Pasang lisplang ukuran ( 3 x 20 ) cm, kayu jati
Total upah+bahan :
Rp
Rp
59
60
61
62
63
64
65
66
67
Total upah+bahan :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
68
67
Rp
68
68
69
70
Rp
71
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
72
PEKERJAAN
1.
2.
6.
7.
8.
9.
11
12
13
14
PENUTUP PLAVON
Rp
Rp
Rp
Rp
15
Rp
16
17
Rp
Rp
Rp
Rp
Rp
Rp
18
PEKERJAAN
1.
2.
3.
PENUTUP ATAP
Rp
Rp
Rp
Rp
Rp
9
10
11
12
Rp
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
Rp
Total upah+bahan :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Rp
Total upah+bahan :
Rp
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
2.
3.
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Rp
1 m2 Pas pagar kawat dari besi siku tinggi 1,5 m dan panjang 3m tdk termasuk pondasi setempat.
Total upah+bahan :
=
Rp
Harga per M2 pagar kawat :=
11
12
13
14
223,300.00
Rp
Rp
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Rp
10
11
12
Rp
Rp
13
Rp :
Total upah+bahan :
14
1.
2.
Rp
Total upah+bahan :
Rp
PEKERJAAN PRNGECATAN
Pemersihan Cat
1 m2 Mengikis/mengerok permukaan cat tembok lama
Total upah+bahan :
Rp
Rp
3.
4.
5.
Rp
1 m2 Mengerok karat atau cat lama permukaan baja dengan pancar pasir ( sanblasting )
dengan tingkat kebersihan Sa 2.5%
Untuk 10 M2
Total upah+bahan :
=
Rp
Untuk 1 M2
6.
Rp
Rp
Rp
Cat KAYU
7.
8.
9.
Rp
Rp
Rp
Rp
12
=
=
Rp
Rp
13
14
Rp
Rp
Cat TEMBOK
Cat BARU.
14. 1 m2 Pengecatan tembok baru ( 1x plamir , 1x cat dasar, 2x Cat Paragon /Decolith
Total upah+bahan :
=
Rp
15
16
17
Cat LAMA.
1 m2 Pengecatan tembok lama ( Ngamplas, 1x cat dasar, 2x Cat Paragon /Decolith
Total upah+bahan :
=
Rp
18
19
20
Rp
21
22
1 m2 Pemasangan wallpaper
23
24
Total upah+bahan :
Rp
Rp
Rp
25
26
27
28
1 m2 Pengecatan permukaan baja lapis seng ( galbani ) secara semprot ( airless spray )
sistem 1 lapis cat mutakhir dengan tebal 200 um
Total upah+bahan :
=
Rp
10
11
12
13
14
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
14
15
16
17
18
19
20
21
22
23
24
Total upah+bahan :
Rp
Rp
Rp
Rp
Total upah+bahan :
Rp
Rp
Total upah+bahan :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Total upah+bahan :
Rp
Rp
Rp
25
26
27
28
29
30
Total upah+bahan :
Rp
Rp
1 m2 Pasang PAVING STONE Abu abu TYPE S.( DT -1 ) EX Dinoyo / UPS. tebal 6 Cm.
Total upah+bahan :
=
Rp
1 m2 Pasang PAVING STONE Abu abu TYPE S.( DT -1 ) EX Dinoyo / UPS. tebal 8 Cm.
Total upah+bahan :
=
Rp
1 m2 Pasang PAVING STONE warna merah TYPE S.( DT -1 ) EX Dinoyo / UPS. tebal 6 Cm
Total upah+bahan :
=
Rp
1 m2 Pasang PAVING STONE warna merah TYPE S.( DT -1 ) EX Dinoyo / UPS. tebal 8 Cm
Total upah+bahan :
=
Rp
1 m2 Pasang PAVING STONE Abu abu TYPE tiga berlian EX Dinoyo / UPS. tebal 6 Cm
Total upah+bahan :
=
Rp
1 m2 Pasang PAVING STONE Abu abu TYPE tiga berlian EX Dinoyo / UPS. tebal 8 Cm
Total upah+bahan :
=
Rp
1 m2 Pasang PAVING STONE Warna Merah TYPE tiga berlian EX Dinoyo / UPS. tebal 6 Cm
Total upah+bahan :
=
Rp
1 m2 Pasang PAVING STONE Warna Merah TYPE tiga berlian EX Dinoyo / UPS. tebal 8 Cm
Total upah+bahan :
=
Rp
1 m2 Pasang PAVING STONE Abu abu TYPE segi empat EX Dinoyo / UPS. tebal 6 Cm
Total upah+bahan :
=
Rp
10
1 m2 Pasang PAVING STONE Abu abu TYPE segi empat EX Dinoyo / UPS. tebal 8 Cm
Total upah+bahan :
=
Rp
11
1 m2 Pasang PAVING STONE warna merah TYPE segi empat EX Dinoyo / UPS. tebal 8 Cm
Total upah+bahan :
=
Rp
12
1 m2 Pasang PAVING STONE Warna merah TYPE segi enam EX Dinoyo / UPS. tebal 6 Cm
Total upah+bahan :
=
Rp
13
1 m2 Pasang PAVING STONE Warna merah TYPE segi enam EX Dinoyo / UPS. tebal 8 Cm
Total upah+bahan :
=
Rp
Rp
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
5.
Rp
6.
Rp
Total upah+bahan :
Rp
Rp
Total upah+bahan :
Rp
Rp
2.
3.
4.
7.
10
11
12
13
14
15
16
17
18
19
20
21
Rp
Rp
Rp
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Rp
Total upah+bahan :
Rp
Rp
22
23
24
25
PEKERJAAN SANITAIR
1.
2.
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Rp
Rp
Rp
Rp
Total upah+bahan :
Rp
Rp
Rp
Rp
Rp
3.
4.
5.
6.
7.
8.
9.
9.
16. Memasang 1 buah bak kontrol pas. batu bata ( 30x30 ) cm, tinggi 35 cm
Total upah+bahan :
=
Rp
17. Memasang 1 buah bak kontrol pas. batu bata ( 45x45 ) cm, tinggi 50 cm
Total upah+bahan :
=
Rp
18. Memasang 1 buah bak kontrol pas. batu bata ( 60x60 ) cm, tinggi 65 cm
Total upah+bahan :
=
Rp
19. Memasang 1 m' pipa galvanis 1/2"
Total upah+bahan :
20. Memasang 1 m' pipa galvanis 3/4"
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
Rp
Rp
Total upah+bahan :
Rp
Total upah+bahan :
Rp
28
29
30
31
32
33
34
Volume
13
4
3
29
1
0
2
2
1
5
20
1
Uraian pekerjaan
@
M3 Galian tanah
M3Urug kembali tanah (1/4 galian@
@
M3 Pasang batu bata 1:2
@
M2 Plesteran 1:
@
Beton tumbuk 1
@
M3 Beton bertulang 123
@
Kerikil keringan
@
M3 Pasir saring
@
M' Pasang pipa besi O 2"
@
M' Pasang pipa PVC O 15 Cm
@
Kg Ijuk Saringa
@
Alat - alat bant
Harga satuan.
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
42,760.15
15,610.33
413,542.62
38,224.40
396,551.63
2,549,041.03
0.00
0.00
35,000.00
57,189.37
7,500.00
35,000.00
Jumlah
Jumlah harga
=
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
.I. 03-2835-2002
N
r Pertama )
12,473.50
61,841.04
241,173.44
2,070,569.74
1,039,836.75
1,534,978.00
1,136,962.10
1,914,080.65
181,100.60
48,605.78
76,001.80
506,666.10
474,177.30
283,063.44
14,615.44
349,502.49
80,014.25
42,760.15
59,787.05
50,831.23
101,770.75
67,114.55
4,070.83
41,837.69
#REF!
#REF!
#REF!
#REF!
15,610.33
6,760,588.05
81,416.60
RTU
N DGN TENAGA MANUSIA.
20,354.15
29,716.65
95,441.27
589,073.26
455,323.26
420,548.26
385,773.26
344,043.26
315,153.26
294,823.26
267,003.26
261,347.76
195,784.80
304,939.80
240,377.30
252,107.20
1,183,643.65
502,254.24
695,090.55
695,090.55
544,654.04
544,654.04
381,571.63
359,101.63
333,421.63
19,078.58
396,551.63
447,911.63
596,223.26
530,301.63
561,331.63
660,841.63
720,586.63
550,331.63
939,971.16
787,921.16
10,543.12
10,586.81
10,517.72
22,798.61
55,010.38
56,010.38
103,519.84
107,821.88
119,558.25
132,973.42
102,614.92
46,439.10
839,937.38
859,197.38
909,487.38
922,327.38
2,345,394.81
3,865,262.53
5,254,796.17
ang ( 11 x 11 ) cm
51,871.03
51,871.03
4,286,102.80
ang ( 11 x 11 ) cm
41,266.16
41,266.16
3,409,823.13
4,290,801.17
3,682,105.68
57,566.12
57,566.12
3,489,082.73
48,377.93
48,377.93
2,932,186.36
3,929,802.53
3,992,035.77
640,690.58
n rangkap dengan besi dia 10 - 15
640,690.58
5,336,952.54
127,165.95
489,099.81
107,521.08
413,542.62
97,719.88
375,845.69
96,082.45
369,547.88
88,389.15
339,958.27
85,478.75
328,764.42
86,172.70
331,433.46
63,230.04
486,384.92
53,760.54
413,542.62
48,859.94
375,845.69
45,789.04
352,223.38
43,841.64
337,243.38
42,386.44
326,049.54
40,439.04
311,069.54
#VALUE!
#VALUE!
39,308.30
302,371.54
38,014.02
292,415.54
67,206.03
154,668.30
63,425.42
264,272.58
69,254.87
42,932.40
38,224.40
36,041.60
34,672.00
33,730.40
33,045.60
32,189.60
36,238.70
32,205.55
32,825.06
33,754.33
31,877.25
32,712.50
31,911.50
49,969.91
46,788.77
44,962.64
43,707.17
42,794.10
42,415.17
56,321.47
52,683.47
50,400.80
48,831.47
65,624.48
61,258.88
58,519.68
56,636.48
25,509.55
24,011.55
48,254.99
45,868.89
11,572.15
59,472.00
59,472.00
32,303.82
22,567.05
11,804.96
24,412,992.80
8,446,952.80
324,658.66
264,596.26
1,116,295.80
530,251.80
953,674.14
440,885.64
382,491.64
1,674,828.60
758,817.40
740,015.28
452,853.72
1,437,506.10
558,440.10
420,153.08
742,391.28
455,229.72
828,200.44
541,038.88
773,200.44
496,038.88
806,072.56
518,911.00
23,672,538.40
7,347,548.40
5,592,608.40
4,749,238.40
81,220.74
kirai / kempas.
60,661.14
52,450.74
268,826.94
91,725.54
kirai / kempas.
67,739.34
58,160.54
888,652.33
605,957.83
257,599.65
er pamjamg 4 m.
105,798.45
72,169.65
ng / bengkirai / kempas.
85,238.85
456,093.14
536,579.11
172,592.33
67,104.41
46,598.09
251,481.42
90,319.32
58,990.22
123,057.95
81,760.50
70,101.30
45,607.64
bengkirai / kempas.
56,531.66
202,664.77
gkirai / kempas.
159,875.67
136,667.12
kayu kamper
161,055.72
230,440.72
355,345.86
14,290.62
10,353.12
18,758.29
17,685.29
21,535.29
21,535.29
20,710.29
76,756.87
73,656.87
42,599.29
74,336.89
76,811.89
30,167.51
556,458.92
227,358.92
204,832.52
64,398.85
164,806.57
19,853.12
55,064.06
115,649.68
73,149.68
61,941.54
112,941.54
89,091.54
67,941.54
85,441.54
75,571.11
93,071.11
91,071.11
90,571.11
74,564.46
93,356.44
55,149.81
43,749.81
81,478.69
65,548.69
58,193.50
126,693.50
121,918.50
3,460,668.46
65,837.80
40,114.13
29,556.45
65,138.13
41,104.45
18,184.07
384,613.46
437,038.38
378,317.09
45,649.23
40,589.23
45,979.23
324,875.00
345,750.00
211,875.00
243,750.00
288,750.00
Err:520
Err:520
58,123.56
54,336.52
22,375.00
34,875.00
11,233.79
11,046.29
11,046.29
11,046.29
9,111.16
24,833.73
, 2x cat penutup )
26,022.22
, 3x cat penutup )
30,311.54
22,355.70
19,485.92
633,460.74
63,346.07
12,083.48
29,142.44
11,642.84
4,378.21
76,719.13
25,484.42
36,896.63
64,310.18
34,584.13
53,353.26
74,796.56
73,591.76
78,672.56
79,867.62
162,492.56
181,423.88
140,019.86
106,855.17
117,605.17
62,898.23
59,031.62
82,285.94
82,162.57
82,615.43
82,162.57
87,937.57
239,557.30
197,557.30
294,477.33
83,921.63
85,581.63
127,306.19
126,920.02
234,430.24
94,828.05
91,549.39
96,586.09
72,436.09
75,332.91
72,432.91
75,932.91
68,841.41
58,298.51
16,448.76
18,448.76
19,948.76
180,407.26
150,407.26
102,674.81
94,181.14
30,047.67
21,281.78
17,431.78
31,047.67
230,158.89
129,313.56
57,438.56
37,313.56
34,563.56
100,158.89
60,031.78
209,690.67
37,439.45
62,347.67
78,847.67
130,547.67
149,379.45
119,547.67
122,847.67
224,047.67
372,547.67
1,468,658.79
377,282.26
261,226.36
427,460.20
688,528.60
320,060.58
620,221.40
912,906.60
1,606,047.95
796,047.95
3,272,301.30
840,707.80
44,205.55
87,408.42
171,882.72
262,552.90
413,968.98
85,962.56
ASITAS 15 ORANG.
meter 1.5 m dalam 2m )
194,462.56
194,462.56
282,911.94
480,536.94
649,462.84
15,641.48
18,431.48
19,080.54
25,212.73
26,491.48
57,189.37
373,869.63
227,540.44
46,839.71
26,777.21
Jumlah harga
555,882.00
62,441.31
1,240,627.85
1,108,507.60
277,586.14
509,808.21
0.00
0.00
35,000.00
285,946.86
150,000.00
35,000.00
4,260,799.96
PEMERINTAH KABUPATEN
..
Jl. .
Telp. :..
.
ANALISA HARGA TERTINGGI metode S.N.I. 03-2835-2002
PEKERJAAN PEMBORONGAN
PEREODE JANUARI 2007( Semester Pertama )
PEKERJAAN PERSIAPAN
1. 1 m2 Pembersihan Lapangan dan Peralatan
Upah An. SNI ( Revisi ) 6.8.1
0.100 O/hr Pekerja
0.050 O/hr Mandor
@ Rp.
@ Rp.
70,587.00 = Rp
108,296.00 = Rp
= Rp
= Rp
7,058.70
5,414.80
12,473.50
12,473.50
2,150,000.00 = Rp
8,800.00 = Rp
2,713,300.00 = Rp
Sub total :
= Rp
25,800.00
176.00
18,993.10
44,969.10
Harga 1 m2
2. 1 m' Pengukuran dan Pasang Papan Bowplank
BahanAn. SNI ( Revisi ) 6.4.1
0.012 m3 Kayu meranti 5/7
0.020 kg Paku biasa 2" - 5 "
0.007 m3 Kayu Papan meranti 3/20
Revisi ) 6.4.2
Oh Tukang Kayu
Oh Pekerja
Oh Kepala Tukang
Oh Mandor
@ Rp.
@ Rp.
@ Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
83,145.00
70,587.00
95,726.00
108,296.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,314.50
7,058.70
957.26
541.48
16,871.94
61,841.04
Sub total :
Total Upah dan Bahan
3. 1 m' Pagar sementara dari kayu tinggi 2 m
BahanAn. SNI ( Revisi ) 6.1.1
1.250 Btg Dolken kayu 8-10 / 400 cm
5.500 kg Semen Portland
0.005 m3 Pasir beton
0.009 m3 Koral beton
0.072 m3 Kayu meranti 5/7
0.060 kg Paku biasa 2" - 5 "
0.400 Lt Residu
Revisi ) 6.1.2
Oh Tukang Kayu
Oh Pekerja
Oh Kepala Tukang
Oh Mandor
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
18,800.00
1,070.00
0.00
0.00
2,150,000.00
8,800.00
12,500.00
Sub total :
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
23,500.00
5,885.00
0.00
0.00
154,800.00
528.00
5,000.00
189,713.00
@
@
@
@
Rp.
Rp.
Rp.
Rp.
95,726.00
70,587.00
95,726.00
108,296.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
19,145.20
28,234.80
1,914.52
2,165.92
51,460.44
241,173.44
18,800.00
1,070.00
80,000.00
0.00
0.00
8,800.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
23,500.00
2,140.00
2,000,000.00
0.00
0.00
528.00
2,026,168.00
95,726.00
70,587.00
95,726.00
108,296.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
19,145.20
21,176.10
1,914.52
2,165.92
44,401.74
2,070,569.74
Sub total :
Total Upah dan Bahan
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Sub total :
Revisi ) 6.3.2
Oh Tukang Kayu
Oh Pekerja
Oh Kepala Tukang
Oh Mandor
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Sub total :
Total Upah dan Bahan
5
BahanAn. SNI (
1.250
0.180
0.850
1.100
35.000
0.150
0.100
0.150
30.000
0.250
2.000
0.080
0.150
0.060
Revisi ) 6.5.1
Btg Dolken kayu 8-10 / 400 cm
m3 Kayu meranti 5/7
kg Paku biasa 2" - 5 "
kg Besi strip
kg Semen Portland
m3 Pasir pasang
m3 Pasir beton
m3 Koral beton
Bh Bata merah
Lbr Seng plat
m2 Jendela nako
m2 Kaca polos
Bh Kunci tanam
Lbr Playwood 4mm
@
@
@
@
@
@
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
18,800.00
2,854,900.00
8,800.00
9,750.00
1,070.00
0.00
0.00
0.00
0.00
65,625.00
15,250.00
58,000.00
90,000.00
40,615.00
Sub total :
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
23,500.00
513,882.00
7,480.00
10,725.00
37,450.00
0.00
0.00
0.00
0.00
16,406.25
30,500.00
4,640.00
13,500.00
2,436.90
660,520.15
Revisi ) 6.5.2
Oh Tukang Kayu
Oh Tukang batu
Oh Pekerja
Oh Kepala Tukang
Oh Mandor
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
95,726.00
83,145.00
70,587.00
95,726.00
108,296.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
191,452.00
83,145.00
70,587.00
28,717.80
5,414.80
379,316.60
1,039,836.75
Sub total :
Total Upah dan Bahan
6
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
18,800.00
2,854,900.00
8,800.00
53,500.00
0.00
0.00
35,000.00
Sub total :
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
31,960.00
599,529.00
2,640.00
561,750.00
0.00
0.00
52,500.00
1,248,379.00
@
@
@
@
Rp.
Rp.
Rp.
Rp.
95,726.00
70,587.00
95,726.00
108,296.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
191,452.00
70,587.00
19,145.20
5,414.80
286,599.00
1,534,978.00
Revisi ) 6.6.2
Oh Tukang Kayu
Oh Pekerja
Oh Kepala Tukang
Oh Mandor
Sub total :
Total Upah dan Bahan
7
@
@
@
@
Rp.
Rp.
Rp.
Rp.
18,800.00
2,854,900.00
8,800.00
35,000.00
Sub total :
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
56,400.00
787,952.40
6,160.00
52,500.00
903,012.40
@
@
@
@
Rp.
Rp.
Rp.
Rp.
95,726.00
70,587.00
95,726.00
108,296.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
143,589.00
70,587.00
14,358.90
5,414.80
233,949.70
1,136,962.10
18,800.00
2,854,900.00
8,800.00
53,500.00
0.00
0.00
35,000.00
40,615.00
Sub total :
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
23,500.00
531,011.40
2,640.00
963,000.00
0.00
0.00
52,500.00
54,830.25
1,627,481.65
95,726.00 = Rp
70,587.00 = Rp
95,726.00 = Rp
191,452.00
70,587.00
19,145.20
Revisi ) 6.7.2
Oh Tukang Kayu
Oh Pekerja
Oh Kepala Tukang
Oh Mandor
Sub total :
Total Upah dan Bahan
8
@
@
@
@
@
@
@
@
@ Rp.
@ Rp.
@ Rp.
Revisi ) 6.9.2
Oh Tukang Kayu
Oh Pekerja
Oh Kepala Tukang
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
0.050 Oh Mandor
@ Rp.
108,296.00 = Rp
= Rp
= Rp
5,414.80
286,599.00
1,914,080.65
2,713,300.00 = Rp
8,800.00 = Rp
54,000.00 = Rp
Sub total :
= Rp
97,678.80
704.00
54,000.00
152,382.80
95,726.00 = Rp
108,296.00 = Rp
Sub total :
= Rp
28,717.80
162.44
28,717.80
Sub total :
Total Upah dan Bahan
9
@ Rp.
@ Rp.
Revisi ) 6.11.2
Oh Tukang Kayu
Oh Kepala Tukang
Oh Pekerja
Oh Mandor
@ Rp.
@ Rp.
@
@
@
@
= Rp
181,100.60
20,000.00 = Rp
7,500.00 = Rp
Sub total :
= Rp
20,000.00
1,875.00
21,875.00
Rp.
Rp.
Rp.
Rp.
95,726.00
95,726.00
70,587.00
108,296.00
Rp
Rp
Rp
Rp
Rp
Rp
23,931.50
191.45
1,199.98
1,407.85
26,730.78
48,605.78
0.00 = Rp
0.00 = Rp
0.00 = Rp
= Rp
0.00
0.00
0.00
0.00
70,587.00 = Rp
108,296.00 = Rp
Sub total :
= Rp
Total Upah dan Bahan
= Rp
Sub total :
Total Upah dan Bahan
11 1 m2 Pembuatan jalan sementara
BahanAn. SNI ( Revisi ) 6.12.1
0.150 m3 Batu belah 15/20
0.090 m3 Batu pecah 5/7
0.010 m3 Pasir pasang
@ Rp.
@ Rp.
@ Rp.
Sub total :
=
=
=
=
=
=
@ Rp.
@ Rp.
70,587.00
5,414.80
76,001.80
76,001.80
@ Rp.
@ Rp.
70,587.00 = Rp
108,296.00 = Rp
Sub total :
= Rp
Total Upah
= Rp
470,603.53
36,062.57
506,666.10
506,666.10
@ Rp.
@ Rp.
470,603.53
3,573.77
474,177.30
474,177.30
70,587.00 = Rp
108,296.00 = Rp
Sub total :
= Rp
Total Upah
= Rp
0.400 Oh Pekerja
0.020 Oh Kepala Tukang
0.020 Oh Mandor
18,800.00
1,070.00
35,000.00
0.00
0.00
2,150,000.00
8,800.00
18,000.00
Sub total :
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
23,500.00
2,675.00
42,000.00
0.00
0.00
154,800.00
528.00
8,100.00
231,603.00
@ Rp.
95,726.00 = Rp
19,145.20
@ Rp.
@ Rp.
@ Rp.
70,587.00 = Rp
95,726.00 = Rp
108,296.00 = Rp
28,234.80
1,914.52
2,165.92
Sub total :
Total Upah dan Bahan
15. 1 m' Pasang pagar kawat jaring galvanis(Harmonikaq), tinggi 1 meter.
BahanAn. SNI ( Revisi ) 6.15.1
0.434 Lbr Pagar kawat jaring
@ Rp.
Sub total :
Upah An. SNI ( Revisi ) 6.15.2
0.042 Oh Pekerja
@ Rp.
0.004 Oh Kepala Tukang
@ Rp.
0.042 Oh Tukang
@ Rp.
0.002 Oh Mandor
@ Rp.
Sub total :
Total Upah dan Bahan
16. 1 m' Pasang pagar beton pracetak ( 5 x 50 x 213 ) cm tinggi 1 meter
BahanAn. SNI ( Revisi ) 6.16.1
0.986 Lbr Panel beton pracetak
@ Rp.
0.525 Btg Kolom beton pracetak
@ Rp.
0.074 m3 Pasir beton
@ Rp.
0.146 m3 Koral 2/3
@ Rp.
45.000 Kg Semen abu-abu
@ Rp.
Sub total :
Upah An. SNI ( Revisi ) 6.16.2
0.125 Oh Tukang batu
@ Rp.
0.375 Oh Pekerja
@ Rp.
0.012 Oh Kepala tukang
@ Rp.
0.019 Oh Mandor
@ Rp.
Sub total :
Total Upah dan Bahan
= Rp
= Rp
51,460.44
283,063.44
16,200.00 = Rp
= Rp
7,030.80
7,030.80
70,587.00
95,726.00
95,726.00
108,296.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
2,964.65
382.90
4,020.49
216.59
7,584.64
14,615.44
197,025.00
127,650.00
0.00
0.00
1,070.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
194,266.65
67,016.25
0.00
0.00
48,150.00
309,432.90
83,145.00
70,587.00
95,726.00
108,296.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
10,393.13
26,470.13
1,148.71
2,057.62
40,069.59
349,502.49
PEKERJAAN TANAH
1. 1 m3 Galian Untuk Tanah Biasa sedalam 1 m
Upah An. SNI ( Revisi ) 6.1.1
0.750 Oh Pekerja
0.250 Oh Mandor
@ Rp.
@ Rp.
70,587.00 = Rp
108,296.00 = Rp
= Rp
= Rp
52,940.25
27,074.00
80,014.25
80,014.25
70,587.00 = Rp
108,296.00 = Rp
= Rp
= Rp
37,128.76
5,631.39
42,760.15
42,760.15
70,587.00 = Rp
108,296.00 = Rp
= Rp
= Rp
51,881.45
7,905.61
59,787.05
59,787.05
70,587.00 = Rp
108,296.00 = Rp
= Rp
= Rp
44,116.88
6,714.35
50,831.23
50,831.23
70,587.00 = Rp
108,296.00 = Rp
= Rp
= Rp
88,233.75
13,537.00
101,770.75
101,770.75
70,587.00 = Rp
108,296.00 = Rp
= Rp
= Rp
58,234.28
8,880.27
67,114.55
67,114.55
70,587.00 = Rp
108,296.00 = Rp
Sub total :
= Rp
Total Upah
= Rp
3,529.35
541.48
4,070.83
4,070.83
Total Upah
2. 1 m3 Galian Untuk Tanah Biasa sedalam 2 m
Upah An. SNI ( Revisi ) 6.2.1
0.526 Oh Pekerja
0.052 Oh Mandor
@ Rp.
@ Rp.
Total Upah
@ Rp.
@ Rp.
Total Upah
@ Rp.
@ Rp.
Total Upah
@ Rp.
@ Rp.
Total Upah
@ Rp.
@ Rp.
Total Upah
@ Rp.
@ Rp.
0.516 Oh Pekerja
@ Rp.
0.050 Oh Mandor
9. 1 m3 Urugan kembali
Upah An. SNI ( Revisi ) 6.9.1
0.192 Oh Pekerja
0.019 Oh Mandor
0
70,587.00 = Rp
36,422.89
@ Rp.
108,296.00 = Rp
Sub total :
= Rp
Total Upah
= Rp
5,414.80
41,837.69
41,837.69
@ Rp.
@ Rp.
13,552.70
2,057.62
15,610.33
0.00
0.00
15,610.33
70,587.00 = Rp
108,296.00 = Rp
Sub total :
= Rp
= Rp
Sub total :
= Rp
Total Upah + bahan
= Rp
@ Rp.
5,625,000.00 = Rp
Sub total :
= Rp
@ Rp.
@ Rp.
70,587.00
0.00
Sub total :
Total Upah + bahan
@ Rp.
@ Rp.
@ Rp.
Sub total :
=
=
=
=
6,750,000.00
6,750,000.00
Rp
10,588.05
Rp
0.00
Rp
10,588.05
Rp 6,760,588.05
0.00 = Rp
0.00 = Rp
0.00 = Rp
= Rp
@ Rp.
@ Rp.
70,587.00
108,296.00
Sub total :
Total Upah + bahan
=
=
=
=
Rp
Rp
Rp
Rp
0.00
0.00
0.00
0.00
70,587.00
10,829.60
81,416.60
81,416.60
@ Rp.
Sub total :
@ Rp.
@ Rp.
0.00 = Rp
= Rp
70,587.00
108,296.00
Sub total :
Total Upah + bahan
=
=
=
=
Rp
Rp
Rp
Rp
0.00
0.00
17,646.75
2,707.40
20,354.15
20,354.15
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
0.00
20,354.15
20,354.15
1,500.00
21,854.15
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
0.00
20,354.15
20,354.15
3,062.50
23,416.65
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
0.00
20,354.15
20,354.15
3,750.00
24,104.15
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
0.00
20,354.15
20,354.15
4,875.00
25,229.15
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
0.00
20,354.15
20,354.15
7,000.00
27,354.15
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
0.00
20,354.15
20,354.15
8,312.50
28,666.65
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
0.00
20,354.15
20,354.15
2,013.00
22,367.15
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
0.00
20,354.15
20,354.15
4,637.50
24,991.65
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
0.00
20,354.15
20,354.15
5,325.00
25,679.15
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
0.00
20,354.15
20,354.15
6,675.00
27,029.15
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
0.00
20,354.15
20,354.15
9,362.50
29,716.65
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
0.00
20,354.15
20,354.15
10,937.50
31,291.65
1 org pekerja, 1 hari (8 jam) dapat menyelesaikan 1.9m3 ---> maka 1 m3 memerlukan =1/1.9
=
mandor =
0.250
memerlukan =1/2.5
0.40
0.04
memerlukan =1/1.9
0.526
0.05
PEKERJAAN PONDASI
1. 1 m3 Pasang pondasi batu kosong (Aanstamping)
BahanAn. SNI ( Revisi ) 6.14.1
1.200 m3 Batu belah ( 15/20 )
0.300 m3 Pasir urug
@ Rp.
@ Rp.
Sub total :
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
5. 1 m3 Pasang pondasi batu kali 1 Pc : 3 Ps
BahanAn. SNI ( Revisi ) 6.4.1
1.100 m3 Batu belah ( 15/20 )
202.000 Kg Semen porland
0.485 m3 Pasir pasang
Upah An. SNI ( Revisi ) 6.4.2
1.500 Oh Pekerja
0.600 Oh Tukang batu
0.060 Oh Kepala tukang
0.075 Oh Mandor
@
@
@
@
0.00 = Rp
0.00 = Rp
= Rp
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
55,057.86
32,426.55
3,733.31
4,223.54
95,441.27
95,441.27
0.00 = Rp
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
0.00
419,440.00
0.00
419,440.00
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
105,880.50
49,887.00
5,743.56
8,122.20
169,633.26
589,073.26
0.00 = Rp
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
0.00
285,690.00
0.00
285,690.00
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@
@
@
@
105,880.50
49,887.00
5,743.56
8,122.20
169,633.26
455,323.26
0.00 = Rp
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
0.00
250,915.00
0.00
250,915.00
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@
@
@
@
Rp.
Rp.
Rp.
Rp.
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
0.00 = Rp
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp.
Rp.
Rp.
Rp.
@ Rp.
@ Rp.
@ Rp.
=
=
=
=
=
=
0.00
0.00
0.00
=
=
=
=
=
=
105,880.50
49,887.00
5,743.56
8,122.20
169,633.26
420,548.26
Halaman : 11
0.00
216,140.00
0.00
216,140.00
Rp
Rp
Rp
Rp
Rp
Rp
105,880.50
49,887.00
5,743.56
8,122.20
169,633.26
385,773.26
0.00 = Rp
1,070.00 = Rp
0.00 = Rp
0.00
174,410.00
0.00
Sub total :
Upah An. SNI ( Revisi ) 6.5.2
1.500 Oh Pekerja
0.600 Oh Tukang batu
0.060 Oh Kepala tukang
0.075 Oh Mandor
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@
@
@
@
105,880.50
49,887.00
5,743.56
8,122.20
169,633.26
344,043.26
0.00 = Rp
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
0.00
145,520.00
0.00
145,520.00
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
105,880.50
49,887.00
5,743.56
8,122.20
169,633.26
315,153.26
0.00 = Rp
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
0.00
125,190.00
0.00
125,190.00
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
=
=
=
=
=
=
174,410.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp.
Rp.
Rp.
Rp.
@ Rp.
@ Rp.
@ Rp.
= Rp
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
0.00 = Rp
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
105,880.50
49,887.00
5,743.56
8,122.20
169,633.26
294,823.26
Halaman : 12
0.00
97,370.00
0.00
97,370.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
105,880.50
49,887.00
5,743.56
8,122.20
169,633.26
267,003.26
0.00
322,500.00
78,000.00
0.00
Sub total :
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
0.00
73,852.50
17,862.00
0.00
91,714.50
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
105,880.50
49,887.00
5,743.56
8,122.20
169,633.26
261,347.76
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
0.00
54,825.00
13,260.00
0.00
68,085.00
70,587.00 = Rp
83,145.00 = Rp
52,500.00
64,977.60
@ Rp.
@ Rp.
0.00
322,500.00
78,000.00
0.00
Sub total :
@ Rp.
@ Rp.
35,000.00
108,296.00
Sub total :
Total upah+bahan :
@
@
@
@
Rp.
Rp.
Rp.
Rp.
@ Rp.
@ Rp.
@ Rp.
0.00
1,070.00
322,500.00
0.00
Sub total :
Rp
Rp
Rp
Rp
2,100.00
8,122.20
127,699.80
195,784.80
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
0.00
166,920.00
10,320.00
0.00
177,240.00
70,587.00 = Rp
83,145.00 = Rp
35,000.00 = Rp
@ Rp.
108,296.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
@
@
@
@
Rp.
Rp.
Rp.
Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
52,500.00
64,977.60
2,100.00
Halaman : 13
8,122.20
127,699.80
304,939.80
0.00
1,070.00
322,500.00
0.00
Sub total :
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
0.00
65,270.00
47,407.50
0.00
112,677.50
70,587.00
83,145.00
35,000.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
52,500.00
64,977.60
2,100.00
8,122.20
127,699.80
240,377.30
0.00
1,070.00
322,500.00
0.00
Sub total :
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
0.00
43,870.00
42,247.50
0.00
86,117.50
70,587.00
83,145.00
35,000.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
105,880.50
49,887.00
2,100.00
8,122.20
165,989.70
252,107.20
8,750.00
1,070.00
0.00
0.00
12,000.00
Sub total :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
656,250.00
216,140.00
0.00
0.00
9,600.00
881,990.00
70,587.00
83,145.00
35,000.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
211,761.00
70,673.25
2,975.00
16,244.40
301,653.65
1,183,643.65
@ Rp.
@ Rp.
@ Rp.
0.00 = Rp
1,070.00 = Rp
0.00 = Rp
@ Rp.
Sub total :
=
=
=
=
0.00 = Rp
= Rp
0.00
299,600.00
0.00
Halaman : 14
0.00
299,600.00
2.380
0.300
0.030
0.080
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala tukang
Mandor
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
35,000.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
167,997.06
24,943.50
1,050.00
8,663.68
202,654.24
502,254.24
@
@
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
0.00
0.00
0.00
1,070.00
8,750.00
12,000.00
2,713,300.00
8,800.00
19,000.00
9,000.00
Sub total :
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
0.00
0.00
0.00
64,735.00
393,750.00
10,800.00
86,825.60
1,056.00
1,710.00
2,160.00
561,036.60
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
35,000.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
70,587.00
55,707.15
2,345.00
5,414.80
134,053.95
695,090.55
695,090.55
@
@
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
0.00
0.00
0.00
1,070.00
8,750.00
12,000.00
2,713,300.00
8,800.00
19,000.00
9,000.00
Sub total :
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
0.00
0.00
0.00
52,430.00
301,875.00
8,400.00
73,259.10
1,056.00
1,710.00
1,800.00
440,530.10
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
35,000.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
56,469.60
41,572.50
1,750.00
4,331.84
104,123.94
544,654.04
544,654.04
) 6.1.2
Pekerja
Tukang batu
Kepala tukang
Mandor
) 6.2.2
Pekerja
Tukang batu
Kepala tukang
Mandor
) 6.3.2
Pekerja
Tukang batu
Kepala tukang
Mandor
@ Rp.
@ Rp.
@ Rp.
1,070.00
0.00
0.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
233,260.00
0.00
0.00
233,260.00
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
116,468.55
20,786.25
2,393.15
8,663.68
148,311.63
381,571.63
1,070.00
0.00
0.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
210,790.00
0.00
0.00
210,790.00
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
116,468.55
20,786.25
2,393.15
8,663.68
148,311.63
359,101.63
1,070.00
0.00
0.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
185,110.00
0.00
0.00
185,110.00
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
116,468.55
20,786.25
2,393.15
8,663.68
148,311.63
333,421.63
=
=
=
=
Rp
Rp
Rp
Rp
11,663.00
0.00
0.00
11,663.00
@
@
@
@
Rp.
Rp.
Rp.
Rp.
@ Rp.
@ Rp.
@ Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
@ Rp.
@ Rp.
@ Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
@ Rp.
= Rp
= Rp
= Rp
108,296.00 = Rp
5,823.43
1,039.31
119.66
Halaman : 32
433.18
Sub total :
Total upah+bahan :
= Rp
= Rp
7,415.58
19,078.58
1,070.00
0.00
0.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
248,240.00
0.00
0.00
248,240.00
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
116,468.55
20,786.25
2,393.15
8,663.68
148,311.63
396,551.63
1,070.00
0.00
0.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
299,600.00
0.00
0.00
299,600.00
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
116,468.55
20,786.25
2,393.15
8,663.68
148,311.63
447,911.63
1,070.00
0.00
0.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
376,640.00
0.00
0.00
376,640.00
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
116,468.55
20,786.25
2,393.15
8,663.68
148,311.63
596,223.26
=
=
=
=
Rp
Rp
Rp
Rp
381,990.00
0.00
0.00
381,990.00
70,587.00 = Rp
83,145.00 = Rp
95,726.00 = Rp
116,468.55
20,786.25
2,393.15
BETON BERTULANG.
5. 1 m3 Membuat beton bertulang, 1 Pc : 2 Ps : 3 Kr
BahanAn. SNI ( Revisi ) 6.5.1
232.000 Kg Semen portland
0.520 m3 Pasir beton
0.870 m3 Koral beton
Upah An. SNI ( Revisi
1.650 Oh
0.250 Oh
0.025 Oh
0.080 Oh
) 6.5.2
Pekerja
Tukang batu
Kepala tukang
Mandor
) 6.6.2
Pekerja
Tukang batu
Kepala tukang
Mandor
) 6.7.2
Pekerja
Tukang batu
Kepala tukang
Mandor
@ Rp.
@ Rp.
@ Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
@ Rp.
@ Rp.
@ Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
@ Rp.
@ Rp.
@ Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
) 6.8.2
Pekerja
Tukang batu
Kepala tukang
@ Rp.
@ Rp.
@ Rp.
1,070.00
0.00
0.00
Sub total :
0.080 Oh Mandor
@ Rp.
108,296.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
=
=
=
=
Rp
Rp
Rp
Rp
413,020.00
0.00
0.00
413,020.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
116,468.55
20,786.25
2,393.15
8,663.68
148,311.63
561,331.63
1,070.00
0.00
0.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
512,530.00
0.00
0.00
512,530.00
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
116,468.55
20,786.25
2,393.15
8,663.68
148,311.63
660,841.63
1,070.00
0.00
0.00
41,250.00
Sub total :
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
470,800.00
0.00
0.00
101,475.00
572,275.00
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
116,468.55
20,786.25
2,393.15
8,663.68
148,311.63
720,586.63
@ Rp.
@ Rp.
1,070.00 = Rp
0.00 = Rp
359,520.00
0.00
@ Rp.
@ Rp.
0.00 = Rp
42,500.00 = Rp
Sub total :
= Rp
0.00
42,500.00
402,020.00
@ Rp.
@ Rp.
@ Rp.
70,587.00 = Rp
83,145.00 = Rp
95,726.00 = Rp
116,468.55
20,786.25
2,393.15
) 6.10.2
Pekerja
Tukang batu
Kepala tukang
Mandor
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
) 6.11.2
Pekerja
Tukang batu
Kepala tukang
Mandor
) 6.12.2
Pekerja
Tukang batu
Kepala tukang
8,663.68
148,311.63
530,301.63
@
@
@
@
Rp.
Rp.
Rp.
Rp.
0.080 Oh Mandor
) 6.17.2
Pekerja
Tukang batu
Kepala tukang
Mandor
) 6.18.2
Pekerja
Tukang batu
Kepala tukang
Mandor
@ Rp.
108,296.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
@ Rp.
@ Rp.
@ Rp.
8,663.68
148,311.63
550,331.63
1,070.00
0.00
0.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
658,050.00
0.00
0.00
658,050.00
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
141,174.00
29,100.75
3,350.41
108,296.00
281,921.16
939,971.16
1,070.00
0.00
0.00
65,000.00
Sub total :
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
428,000.00
0.00
0.00
78,000.00
506,000.00
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
141,174.00
29,100.75
3,350.41
108,296.00
281,921.16
787,921.16
8,750.00 = Rp
12,000.00 = Rp
Sub total :
= Rp
9,187.50
180.00
9,367.50
@
@
@
@
Rp.
Rp.
Rp.
Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
PEMBESIAN.
15 1 Kg Pembesian dengan besi polos
BahanAn. SNI ( Revisi ) 6.25.1
1.050 Kg Besi beton ( polos/ulir )
0.015 Kg Kawat beton
Upah An. SNI ( Revisi
0.007 Oh
0.007 Oh
0.0007 Oh
0.0003 Oh
) 6.25.2
Pekerja
Tukang besi
Kepala tukang
Mandor
) 6.25.2
Pekerja
Tukang besi
Kepala tukang
@ Rp.
@ Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
494.11
582.02
67.01
32.49
1,175.62
10,543.12
@ Rp.
@ Rp.
8,800.00 = Rp
12,000.00 = Rp
Sub total :
= Rp
9,240.00
180.00
9,420.00
@ Rp.
@ Rp.
@ Rp.
70,587.00 = Rp
83,145.00 = Rp
83,145.00 = Rp
494.11
582.02
58.20
0.0003 Oh Mandor
) 6.26.2
Pekerja
Tukang besi
Kepala tukang
Mandor
) 6.27.2
Pekerja
Tukang besi
Kepala tukang
Mandor
@ Rp.
108,296.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
@ Rp.
@ Rp.
@
@
@
@
9,100.00 = Rp
12,000.00 = Rp
Sub total :
= Rp
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
83,145.00
108,296.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@
@
@
@
9,555.00
120.00
9,675.00
Rp
Rp
Rp
Rp
Rp
Rp
352.94
415.73
41.57
32.49
842.72
10,517.72
8,750.00 = Rp
12,000.00 = Rp
Sub total :
= Rp
8,925.00
9,660.00
18,585.00
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
83,145.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
32.49
1,166.81
10,586.81
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
1,764.68
2,078.63
207.86
162.44
4,213.61
22,798.61
600,000.00
8,800.00
19,000.00
Sub total :
3 x pakai
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
24,000.00
2,640.00
1,900.00
28,540.00
9,513.33
70,587.00
83,145.00
83,145.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
21,176.10
21,617.70
2,161.77
541.48
45,497.05
55,010.38
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
27,000.00
2,640.00
1,900.00
31,540.00
10,513.33
70,587.00 = Rp
21,176.10
BEGESTING.
18 1 m2 Pasang bekisting untuk pondasi
BahanAn. SNI ( Revisi ) 6.28.1
0.040 m3 Kayu terentang/Meranti
0.300 Kg Paku biasa 2" - 5"
0.100 Ltr Minyak bekisting
) 6.28.2
Pekerja
Tukang kayu
Kepala tukang
Mandor
@ Rp.
@ Rp.
@ Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
600,000.00
8,800.00
19,000.00
Sub total :
3 x pakai
@ Rp.
@ Rp.
@ Rp.
83,145.00
83,145.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
21,617.70
2,161.77
541.48
45,497.05
56,010.38
600,000.00
8,800.00
19,000.00
2,890,300.00
120,750.00
18,800.00
Sub total :
3 x pakai
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
24,000.00
3,520.00
3,800.00
43,354.50
42,262.50
37,600.00
154,537.00
51,512.33
70,587.00
83,145.00
83,145.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
21,176.10
27,437.85
2,743.79
649.78
52,007.51
103,519.84
600,000.00
8,800.00
19,000.00
2,890,300.00
120,750.00
18,800.00
Sub total :
3 x pakai
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
24,000.00
3,520.00
3,800.00
52,025.40
42,262.50
37,600.00
163,207.90
54,402.63
70,587.00
83,145.00
83,145.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
22,587.84
27,437.85
2,743.79
649.78
53,419.25
107,821.88
24,000.00
3,520.00
3,800.00
43,354.50
Halaman : 37
42,262.50
112,800.00
198,417.00
66,139.00
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
600,000.00
8,800.00
19,000.00
2,890,300.00
=
=
=
=
Rp
Rp
Rp
Rp
120,750.00
18,800.00
Sub total :
3 x pakai
=
=
=
=
Rp
Rp
Rp
Rp
70,587.00
83,145.00
83,145.00
108,296.00
=
=
=
=
Rp
Rp
Rp
Rp
) 6.30.2
Pekerja
Tukang kayu
Kepala tukang
Mandor
) 6.31.2
Pekerja
Tukang kayu
Kepala tukang
Mandor
) 6.32.2
Pekerja
Tukang kayu
Kepala tukang
Mandor
@
@
@
@
Rp.
Rp.
Rp.
Rp.
22,587.84
27,437.85
2,743.79
649.78
Sub total :
Total upah+bahan :
23 1 m2 Pasang bekisting untuk dinding ( shear wall )
BahanAn. SNI ( Revisi ) 6.33.1
0.030 m3 Kayu terentang/Meranti (MC)
0.400 Kg Paku biasa 2" - 5"
0.200 Ltr Minyak bekisting
0.020 m3 Balok kayu borneo
0.350 Lbr Plywood tebal 9 mm
3.000 Btg Dolken kayu galam 8-10 / 4 m
4.000 Bh Formtie/penjaga jarak bkstng
) 6.33.2
Pekerja
Tukang kayu
Kepala tukang
Mandor
) 6.34.2
Pekerja
Tukang kayu
Kepala tukang
Mandor
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
MUTU BETON ( K ).
26 1 m3 Membuat beton dengan mutu K 175.
53,419.25
119,558.25
600,000.00
8,800.00
19,000.00
2,890,300.00
120,750.00
18,800.00
35,000.00
Sub total :
3 x pakai
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
18,000.00
3,520.00
3,800.00
57,806.00
42,262.50
56,400.00
140,000.00
238,662.50
79,554.17
70,587.00
83,145.00
83,145.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
22,587.84
27,437.85
2,743.79
649.78
53,419.25
132,973.42
600,000.00
8,800.00
19,000.00
2,890,300.00
120,750.00
18,800.00
Sub total :
3 x pakai
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
18,000.00
3,520.00
2,850.00
43,354.50
42,262.50
37,600.00
147,587.00
49,195.67
70,587.00
83,145.00
83,145.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
22,587.84
27,437.85
2,743.79
649.78
53,419.25
102,614.92
=
=
=
=
Rp
Rp
Rp
Rp
15,840.00
5,280.00
9,400.00
30,520.00
= Rp
= Rp
@ Rp.
@ Rp.
@ Rp.
@ Rp.
600,000.00
8,800.00
18,800.00
Sub total :
70,587.00 = Rp
83,145.00 = Rp
83,145.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
Rp
Rp
Rp
Rp
10,588.05
4,157.25
Halaman : 38
415.73
758.07
15,919.10
46,439.10
) 6.35.1
Semen portland
Pasir beton
Koral beton
@ Rp.
@ Rp.
@ Rp.
) 6.35.2
Pekerja
Tukang batu
Kepala tukang
Mandor
@
@
@
@
) 6.35.2
Pekerja
Tukang batu
Kepala tukang
Mandor
) 6.35.2
Pekerja
Tukang batu
Kepala tukang
Mandor
1,070.00
0.00
0.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
345,610.00
0.00
0.00
345,610.00
70,587.00
83,145.00
83,145.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
409,404.60
29,100.75
34,920.90
20,901.13
494,327.38
839,937.38
1,070.00
0.00
0.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
364,870.00
0.00
0.00
364,870.00
70,587.00
83,145.00
83,145.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
409,404.60
29,100.75
34,920.90
20,901.13
494,327.38
859,197.38
1,070.00
0.00
0.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
415,160.00
0.00
0.00
415,160.00
70,587.00
83,145.00
83,145.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
409,404.60
29,100.75
34,920.90
20,901.13
494,327.38
909,487.38
1,070.00
0.00
0.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
428,000.00
0.00
0.00
428,000.00
Halaman : 39
70,587.00
83,145.00
83,145.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
409,404.60
29,100.75
34,920.90
20,901.13
494,327.38
922,327.38
Rp.
Rp.
Rp.
Rp.
@ Rp.
@ Rp.
@ Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
@ Rp.
@ Rp.
@ Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
@ Rp.
@ Rp.
@ Rp.
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
Upah An. SNI ( Revisi ) 6.36.2
5.800 Oh Pekerja
0.350 Oh Tukang batu
0.420 Oh Kepala tukang
0.193 Oh Mandor
@
@
@
@
Rp.
Rp.
Rp.
Rp.
0.200
1.500
0.400
150.000
2.250
323.000
0.520
0.780
m3
Kg
Ltr
Kg
Kg
Kg
m3
m3
@
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
600,000.00
8,800.00
19,000.00
8,750.00
12,000.00
1,070.00
0.00
0.00
Sub total :
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
) 6.38.2
Pekerja
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang
Mandor
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
83,145.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
Rp
275,289.30
Rp
29,100.75
Rp
86,470.80
Rp
87,302.25
Rp
23,452.87
Rp
17,868.84
Rp
519,484.81
Rp 2,345,394.81
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
=
=
=
=
=
=
=
=
Rp
342,346.95
Rp
29,100.75
Rp
129,706.20
Rp
116,403.00
Rp
31,685.31
Rp
18,410.32
Rp
667,652.53
Rp 3,865,262.53
Sloof
31 1 m3 Membuat sloof beton bertulang ( 300 Kg besi + bekisting )
BahanAn. SNI ( Revisi ) 6.39.1
0.270 m3 Kayu terentang/Meranti (MC)
@ Rp.
600,000.00
2.000 Kg Paku biasa 2" - 5"
@ Rp.
8,800.00
0.600 Ltr Minyak bekisting
@ Rp.
19,000.00
300.000 Kg Besi beton polos
@ Rp.
8,750.00
3.000 Kg Kawat beton
@ Rp.
12,000.00
323.000 Kg Semen portland
@ Rp.
1,070.00
0.520 m3 Pasir beton
@ Rp.
0.00
0.780 m3 Koral beton
@ Rp.
0.00
Sub total :
Upah An. SNI ( Revisi ) 6.39.2
4.850 Oh Pekerja
@ Rp.
70,587.00
0.350 Oh Tukang batu
@ Rp.
83,145.00
1.560 Oh Tukang kayu
@ Rp.
83,145.00
1.400 Oh Tukang besi
@ Rp.
83,145.00
0.331 Oh Kepala tukang
@ Rp.
95,726.00
0.170 Oh Mandor
@ Rp.
108,296.00
Sub total :
Total upah+bahan :
120,000.00
13,200.00
7,600.00
1,312,500.00
27,000.00
345,610.00
0.00
0.00
1,825,910.00
162,000.00
17,600.00
11,400.00
2,625,000.00
36,000.00
345,610.00
0.00
0.00
3,197,610.00
beugel dia 8 mm .
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
162,000.00
17,600.00
Halaman : 40
11,400.00
1,573,766.25
714,492.80
36,000.00
345,610.00
0.00
0.00
2,860,869.05
342,346.95
29,100.75
129,706.20
@ Rp.
@ Rp.
@ Rp.
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
Rp
112,245.75
Rp
31,685.31
Rp
18,410.32
Rp
663,495.28
Rp 3,524,364.33
beugel dia 6 mm .
1.560
1.350
0.331
0.170
Oh
Oh
Oh
Oh
Tukang kayu
Tukang besi
Kepala tukang
Mandor
@
@
@
@
Rp.
Rp.
Rp.
Rp.
83,145.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
162,000.00
17,600.00
11,400.00
1,115,664.38
400,265.60
36,000.00
345,610.00
0.00
0.00
2,088,539.98
Rp
342,346.95
Rp
29,100.75
Rp
129,706.20
Rp
112,245.75
Rp
31,685.31
Rp
18,410.32
Rp
663,495.28
Rp 2,752,035.25
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
162,000.00
17,600.00
11,400.00
1,001,164.50
311,771.25
36,000.00
345,610.00
0.00
0.00
1,885,545.75
Rp
Rp
342,346.95
29,100.75
Halaman : 41
129,706.20
112,245.75
31,685.31
18,410.32
663,495.28
2,549,041.03
Rp
Rp
Rp
Rp
Rp
Rp
3.000
323.000
0.520
0.780
Kg
Kg
m3
m3
Kawat beton
Semen portland
Pasir beton
Koral beton
@
@
@
@
Rp.
Rp.
Rp.
Rp.
12,000.00
1,070.00
0.00
0.00
Sub total :
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
) 6.39.2
Pekerja
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang
Mandor
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
83,145.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
Rp
342,346.95
Rp
29,100.75
Rp
129,706.20
Rp
108,088.50
Rp
31,685.31
Rp
18,410.32
Rp
659,338.03
Rp 2,092,983.28
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
=
=
=
=
=
=
=
=
Rp
515,285.10
Rp
29,100.75
Rp
274,378.50
Rp
174,604.50
Rp
54,563.82
Rp
27,074.00
Rp
1,075,006.67
Rp 5,254,796.17
Halaman : 42
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,200.00
88.00
30,065.00
2,450.00
1,500.00
4,181.88
0.00
0.00
39,484.88
= Rp
= Rp
5,743.56
2,165.92
Kolom
36 1 m3 Membuat kolom beton bertulang ( 300 Kg besi + bekisting )
BahanAn. SNI ( Revisi ) 6.40.1
0.400 m3 Kayu terentang/Meranti (MC)
@ Rp.
600,000.00
4.000 Kg Paku biasa 2" - 5"
@ Rp.
8,800.00
2.000 Ltr Minyak bekisting
@ Rp.
19,000.00
300.000 Kg Besi beton polos
@ Rp.
8,750.00
4.500 Kg Kawat beton
@ Rp.
12,000.00
323.000 Kg Semen portland
@ Rp.
1,070.00
0.520 m3 Pasir beton
@ Rp.
0.00
0.780 m3 Koral beton
@ Rp.
0.00
0.015 m3 Balok kayu borneo
@ Rp.
2,890,300.00
3.500 Lbr Plywood tebal 9 mm
@ Rp.
120,750.00
20.000 Btg Dolken kayu galam 8 / 4 m
@ Rp.
18,800.00
Sub total :
Upah An. SNI ( Revisi ) 6.40.2
7.300 Oh Pekerja
@ Rp.
70,587.00
0.350 Oh Tukang batu
@ Rp.
83,145.00
3.300 Oh Tukang kayu
@ Rp.
83,145.00
2.100 Oh Tukang besi
@ Rp.
83,145.00
0.570 Oh Kepala tukang
@ Rp.
95,726.00
0.250 Oh Mandor
@ Rp.
108,296.00
Sub total :
Total upah+bahan :
37 1 m' Membuat kolom penguat ( kolom praktis ) beton bertulang ( 11 x 11 ) cm
Catatan : besi memakai diameter 12 mm beugel diameter 5 mm.
BahanAn. SNI ( Revisi ) 6.45.1
0.002 m3 Kayu terentang/Meranti (MC)
@ Rp.
600,000.00
0.010 Kg Paku biasa 2" - 5"
@ Rp.
8,800.00
3.436 Kg Besi beton polos dia. 10 mm
@ Rp.
8,750.00
0.280 Kg Besi begel polos dia. 6 mm
@ Rp.
8,750.00
0.125 Kg Kawat beton
@ Rp.
12,000.00
3.908 Kg Semen portland
@ Rp.
1,070.00
0.006 m3 Pasir beton
@ Rp.
0.00
0.009 m3 Koral beton
@ Rp.
0.00
Sub total :
Upah An. SNI ( Revisi ) 6.45.2
0.060 Oh Pekerja
@ Rp.
95,726.00
0.020 Oh Tukang batu
@ Rp.
108,296.00
36,000.00
345,610.00
0.00
0.00
1,433,645.25
240,000.00
35,200.00
38,000.00
2,625,000.00
54,000.00
345,610.00
0.00
0.00
43,354.50
422,625.00
376,000.00
4,179,789.50
0.020
0.020
0.006
0.003
Oh
Oh
Oh
Oh
Tukang kayu
Tukang besi
Kepala tukang
Mandor
83,145.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp
Rp
Rp
Rp
Rp
Rp
1,662.90
1,914.52
574.36
324.89
12,386.14
51,871.03
= Rp
82.63 = Rp
51,871.03
4,286,102.80
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,200.00
88.00
20,125.00
2,450.00
3,000.00
4,280.00
0.00
0.00
31,143.00
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,235.22
1,662.90
1,662.90
1,662.90
574.36
324.89
10,123.16
41,266.16
= Rp
82.63 = Rp
41,266.16
3,409,823.13
Balok
39 1 m3 Membuat balok beton bertulang ( 200 Kg besi + bekisting )
BahanAn. SNI ( Revisi ) 6.41.1
0.320 m3 Kayu terentang/Meranti (MC)
@ Rp.
600,000.00 = Rp
3.200 Kg Paku biasa 2" - 5"
@ Rp.
8,800.00 = Rp
1.600 Ltr Minyak bekisting
@ Rp.
19,000.00 = Rp
200.000 Kg Besi beton polos
@ Rp.
8,750.00 = Rp
3.000 Kg Kawat beton
@ Rp.
12,000.00 = Rp
323.000 Kg Semen portland
@ Rp.
1,070.00 = Rp
0.520 m3 Pasir beton
@ Rp.
0.00 = Rp
0.780 m3 Koral beton
@ Rp.
0.00 = Rp
0.140 m3 Balok kayu borneo
@ Rp.
2,890,300.00 = Rp
2.800 Lbr Plywood tebal 9 mm
@ Rp.
120,750.00 = Rp
16.000 Btg Dolken kayu galam 8 / 4 m
@ Rp.
18,800.00 = Rp
Sub total :
= Rp
Upah An. SNI ( Revisi ) 6.41.2
5.960 Oh Pekerja
@ Rp.
70,587.00 = Rp
0.350 Oh Tukang batu
@ Rp.
83,145.00 = Rp
192,000.00
28,160.00
30,400.00
1,750,000.00
36,000.00
345,610.00
0.00
0.00
404,642.00
338,100.00
300,800.00
3,425,712.00
420,698.52
29,100.75
2.800
1.400
0.455
0.208
Oh
Oh
Oh
Oh
Tukang kayu
Tukang besi
Kepala tukang
Mandor
@
@
@
@
Rp.
Rp.
Rp.
Rp.
83,145.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
Kg
Kg
Kg
m3
m3
=
=
=
=
=
=
Rp
232,806.00
Rp
116,403.00
Rp
43,555.33
Rp
22,525.57
Rp
865,089.17
Rp 4,290,801.17
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
=
=
=
=
=
=
=
=
Rp
409,404.60
Rp
29,100.75
Rp
232,806.00
Rp
87,302.25
Rp
40,204.92
Rp
20,034.76
Rp
818,853.28
Rp 3,682,105.68
8,750.00
12,000.00
1,070.00
0.00
0.00
Sub total :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
26.40
175.00
30,065.00
Halaman : 44
437.50
600.00
5,703.14
0.00
0.00
37,007.04
108,296.00
83,145.00
83,145.00
95,726.00
108,296.00
0.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
10,829.60
2,743.79
2,743.79
3,158.96
1,082.96
0.00
20,559.09
57,566.12
= Rp
60.61 = Rp
57,566.12
3,489,082.73
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
) 6.46.2
Pekerja
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang
Mandor
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
8,800.00 = Rp
8,750.00 = Rp
8,750.00 = Rp
192,000.00
26.40
380.00
1,312,500.00
27,000.00
345,610.00
0.00
0.00
346,836.00
338,100.00
300,800.00
2,863,252.40
) 6.43.2
Pekerja
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang
Mandor
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,800.00
176.00
20,860.00
2,450.00
600.00
5,703.14
0.00
0.00
31,589.14
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
7,058.70
2,743.79
2,743.79
2,743.79
957.26
541.48
16,788.80
48,377.93
= Rp
60.61 = Rp
48,377.93
2,932,186.36
+ bekisting )
@
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
600,000.00
8,800.00
19,000.00
8,750.00
12,000.00
1,070.00
0.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
144,000.00
28,160.00
30,400.00
1,312,500.00
27,000.00
345,610.00
0.00
Halaman : 45
0.00
462,448.00
338,100.00
451,200.00
3,139,418.00
@
@
@
@
Rp.
Rp.
Rp.
Rp.
0.00
2,890,300.00
120,750.00
18,800.00
Sub total :
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
83,145.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
Rp
395,287.20
Rp
29,100.75
Rp
219,502.80
Rp
87,302.25
Rp
38,290.40
Rp
20,901.13
Rp
790,384.53
Rp 3,929,802.53
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
+ bekisting )
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
600,000.00
8,800.00
19,000.00
8,750.00
12,000.00
150,000.00
26,400.00
22,800.00
1,750,000.00
36,000.00
323.000
0.520
0.780
0.105
2.500
14.000
Kg
m3
m3
m3
Lbr
Btg
Semen portland
Pasir beton
Koral beton
Balok kayu borneo
Plywood tebal 9 mm
Dolken kayu galam 8 / 4 m
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,070.00
0.00
0.00
2,890,300.00
120,750.00
18,800.00
Sub total :
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
) 6.44.2
Pekerja
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang
Mandor
@
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
345,610.00
0.00
0.00
303,481.50
301,875.00
263,200.00
3,199,366.50
70,587.00
83,145.00
83,145.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
Rp
395,287.20
Rp
29,100.75
Rp
191,233.50
Rp
116,403.00
Rp
38,769.03
Rp
21,875.79
Rp
792,669.27
Rp 3,992,035.77
Halaman : 46
Plat Lantai
45 1 m2 Membuat plat lantai tebal 12 Cm dengan besi polos diameter 10 mm , pembagi
BahanAn. SNI ( Revisi ) 6.42.1
0.0384 m3 Kayu terentang/Meranti (MC)
@ Rp.
600,000.00 =
0.0000 Kg Paku biasa 2" - 5"
@ Rp.
8,800.00 =
0.192 Ltr Minyak bekisting
@ Rp.
19,000.00 =
5.690 Kg Besi beton polos 10 mm & 8 mm @ Rp.
8,750.00 =
0.225 Kg Kawat beton
@ Rp.
12,000.00 =
38.760 Kg Semen portland
@ Rp.
1,070.00 =
0.062 m3 Pasir beton
@ Rp.
0.00 =
0.094 m3 Koral beton
@ Rp.
0.00 =
0.014 m3 Balok kayu borneo
@ Rp.
2,890,300.00 =
0.350 Lbr Plywood tebal 9 mm
@ Rp.
120,750.00 =
3.500 Btg Dolken kayu galam 8 / 4 m
@ Rp.
70,587.00 =
Sub total :
=
Upah An. SNI ( Revisi ) 6.42.2
0.696 Oh Pekerja
@ Rp.
70,587.00 =
0.042 Oh Tukang batu
@ Rp.
83,145.00 =
0.336 Oh Tukang kayu
@ Rp.
83,145.00 =
0.126 Oh Tukang besi
@ Rp.
83,145.00 =
0.050 Oh Kepala tukang
@ Rp.
83,145.00 =
0.022 Oh Mandor
@ Rp.
108,296.00 =
Sub total :
=
Total upah+bahan :
=
Biaya pembuatan plat lantai per 1 M2 tebal 12 Cm dengan besi dia 10 - 12
dan besi polos dia 8 - 15
=
Analog biaya / M3 =
549,214.33
x
8.33 =
8 mm.
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
23,040.00
0.00
3,648.00
49,787.50
2,700.00
41,473.20
0.00
0.00
41,620.32
42,262.50
247,054.50
451,586.02
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
49,128.55
3,492.09
27,936.72
10,476.27
4,190.51
2,404.17
97,628.31
549,214.33
Rp
549,214.33
Rp 4,574,955.38
46 1 m2 Membuat plat lantai tebal 12 Cm dengan besi polos diameter 12 mm , pembagi 10 mm.
BahanAn. SNI ( Revisi ) 6.42.1
0.0384 m3 Kayu terentang/Meranti (MC)
@ Rp.
600,000.00 = Rp
0.2500 Kg Paku biasa 2" - 5"
@ Rp.
8,800.00 = Rp
0.192 Ltr Minyak bekisting
@ Rp.
19,000.00 = Rp
9.700 Kg Besi beton polos 10 mm & 8 mm @ Rp.
8,750.00 = Rp
0.225 Kg Kawat beton
@ Rp.
12,000.00 = Rp
38.760 Kg Semen portland
@ Rp.
1,070.00 = Rp
0.062 m3 Pasir beton
@ Rp.
0.00 = Rp
0.094 m3 Koral beton
@ Rp.
0.00 = Rp
0.014 m3 Balok kayu borneo
@ Rp.
2,890,300.00 = Rp
0.350 Lbr Plywood tebal 9 mm
@ Rp.
120,750.00 = Rp
23,040.00
2,200.00
3,648.00
84,875.00
2,700.00
41,473.20
0.00
0.00
41,620.32
42,262.50
) 6.42.2
Pekerja
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang
Mandor
@ Rp.
@
@
@
@
@
@
70,587.00 = Rp
Sub total :
= Rp
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
83,145.00
83,145.00
83,145.00
108,296.00
Sub total :
Total upah+bahan :
Biaya pembuatan plat lantai per 1 M2 tebal 12 Cm dengan besi dia 12 - 15
dan besi polos dia 10 - 15
Analog biaya / M3 =
586,501.83
x
8.33
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
247,054.50
488,873.52
49,128.55
3,492.09
27,936.72
10,476.27
4,190.51
2,404.17
97,628.31
586,501.83
= Rp
586,501.83
= Rp 4,885,560.25
pembagi 10 mm.
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
23,040.00
2,200.00
3,648.00
139,063.75
2,700.00
41,473.20
0.00
0.00
41,620.32
42,262.50
247,054.50
543,062.27
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
49,128.55
3,492.09
27,936.72
10,476.27
4,190.51
2,404.17
97,628.31
640,690.58
Biaya pembuatan plat lantai per 1 M2 tebal 12 Cm penulangan rangkap dengan besi dia 10 - 15
dan besi polos dia 8 - 15 (doble wappening) atas bawah.
= Rp
640,690.58
Analog biaya / M3 =
640,690.58
x
8.33 = Rp 5,336,952.54
48 1 m3 Membuat beton dengan mutu K 350
BahanAn. SNI ( Revisi ) 6.36.1
Sub total :
Upah An. SNI ( Revisi
0.172 Oh
0.350 Oh
0.420 Oh
0.193 Oh
) 6.36.2
Pekerja
Tukang batu
Kepala tukang
Mandor
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
83,145.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
612,000.00
12,170.17
29,100.75
34,920.90
20,901.13
97,092.95
709,092.95
PEKERJAAN PASANGAN
1.
2.
3.
4.
1 bata, 1 Pc : 1 Ps
Bh
Kg
m3
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala tukang
Mandor
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan /m2
Total per : M3
1 bata, 1 Pc : 2 Ps
Bh
Kg
m3
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala tukang
Mandor
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
Total per : M3
1 bata, 1 Pc : 3 Ps
Bh
Kg
m3
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala tukang
Mandor
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
Total per : M3
1 bata, 1 Pc : 4 Ps
Bh
Kg
m3
5.
@ Rp.
0.200
0.020
0.030
Oh
Oh
Oh
Tukang batu
Kepala tukang
Mandor
@ Rp.
83,145.00
@ Rp.
95,726.00
@ Rp.
108,296.00
Sub total :
Total upah+bahan :
Total per : M3
8.
Pekerja
7.
Oh
6.
0.650
70,587.00
1 bata, 1 Pc : 5 Ps
Bh
Kg
m3
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala tukang
Mandor
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
Total per : M3
1 bata, 1 Pc : 6 Ps
Bh
Kg
m3
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala tukang
Mandor
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
Total per : M3
1 bata, 1 Pc : 3 Kp : 10 Ps
Bh
Kg
m3
m3
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala tukang
Mandor
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
Total per : M3
Bahan
Upah
9.
27.800
0.030
Kg
m3
Semen portland
Pasir pasang
@ Rp.
1,070.00
@ Rp.
0.00
Sub total :
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala tukang
Mandor
@
@
@
@
11.
Bh
10.
0.00
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
Total per : M3
1/2 bata, 1 Pc : 2 Ps
Bh
Kg
m3
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala tukang
Mandor
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
Total per : M3
1/2 bata, 1 Pc : 3 Ps
Bh
Kg
m3
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala tukang
Mandor
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
Total per : M3
1/2 bata, 1 Pc : 4 Ps
Bh
Kg
m3
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala tukang
Mandor
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
Total per : M3
12.
13.
14.
15.
1/2 bata, 1 Pc : 5 Ps
Bh
Kg
m3
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala tukang
Mandor
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
Total per : M3
1/2 bata, 1 Pc : 6 Ps
Bh
Kg
m3
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala tukang
Mandor
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
Total per : M3
1/2 bata, 1 Pc : 8 Ps
Bh
Kg
m3
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala tukang
Mandor
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
Total per : M3
1/2 bata, 1 Pc : 3 Kp : 5 Ps
Bh
Kg
m3
m3
0.00
1,070.00
0.00
322,500.00
Sub total :
Upah
16.
17.
18
Oh
Oh
Pekerja
Tukang batu
@ Rp.
@ Rp.
70,587.00
83,145.00
Oh
Oh
Kepala tukang
Mandor
@ Rp.
95,726.00
@ Rp.
108,296.00
Sub total :
Total upah+bahan :
Total per : M3
1/2 bata, 1 Kp : 1 Sm : 1 Ps
Bh
Kg
m3
m3
Bata merah 5 x 11 x 22 cm @
Semen merah / bata merah@
Pasir pasang
@
Kapur padam
@
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala tukang
Mandor
Rp.
0.00
Rp.
1,070.00
Rp.
0.00
Rp.
322,500.00
Sub total :
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
Total per : M3
1/2 bata, 1 Kp : 1 Sm : 2 Ps
Bh
Kg
m3
m3
Bata merah 5 x 11 x 22 cm @
Semen merah / bata merah@
Pasir pasang
@
Kapur padam
@
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala tukang
Mandor
Rp.
0.00
Rp.
1,070.00
Rp.
0.00
Rp.
322,500.00
Sub total :
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
Total per : M3
( CB. 20 )
Bh
Kg
m3
m3
Kg
Kg
m3
Kg
m3
@
@
@
@
@
@
@
@
@
Rp.
0.00
Rp.
1,070.00
Rp.
0.00
Rp.
0.00
Rp.
8,750.00
Rp.
8,800.00
Rp.
600,000.00
Rp.
12,000.00
Rp.
0.00
Sub total :
19
Pekerja
Tukang batu
Tukang besi
Kepala tukang
@
@
@
@
0.0185
Oh
Mandor
@ Rp.
108,296.00
Sub total :
Total upah+bahan :
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
95,726.00
( 12 x 11 x 24 ) cm
Roster/terawang
Semen portland
Pasir pasang
@ Rp.
3,025.00
@ Rp.
1,070.00
@ Rp.
0.00
Sub total :
Pekerja
Tukang batu
Kepala tukang
Mandor
@
@
@
@
27.
Oh
Oh
Oh
Oh
Upah
20
0.3700
0.1570
0.0070
0.0164
Pekerja
Tukang batu
Kepala tukang
Mandor
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
@ Rp.
3,575.00
@ Rp.
1,070.00
@ Rp.
0.00
Sub total :
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
Total per : M3
Bilik bambu
Kayu meranti 5/7
Paku
List kayu 2/4
@
@
@
@
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala tukang
Mandor
@
@
@
@
Rp.
11,500.00
Rp.
###
Rp.
8,800.00
Rp.
6,500.00
Sub total :
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
Rp
Rp
Rp
Rp
0.00
59,492.00
0.00
59,492.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
45,881.55
16,629.00
1,914.52
3,248.88
67,673.95
127,165.95
489,099.81
=
=
=
=
Rp
Rp
Rp
Rp
0.00
40,553.00
0.00
40,553.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
45,175.68
16,629.00
1,914.52
3,248.88
66,968.08
107,521.08
413,542.62
=
=
=
=
Rp
Rp
Rp
Rp
0.00
30,751.80
0.00
30,751.80
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
45,175.68
16,629.00
1,914.52
3,248.88
66,968.08
97,719.88
375,845.69
=
=
=
=
Rp
Rp
Rp
Rp
0.00
28,408.50
0.00
28,408.50
Rp
45,881.55
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
16,629.00
1,914.52
3,248.88
67,673.95
96,082.45
369,547.88
=
=
=
=
Rp
Rp
Rp
Rp
0.00
20,715.20
0.00
20,715.20
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
45,881.55
16,629.00
1,914.52
3,248.88
67,673.95
88,389.15
339,958.27
=
=
=
=
Rp
Rp
Rp
Rp
0.00
17,804.80
0.00
17,804.80
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
45,881.55
16,629.00
1,914.52
3,248.88
67,673.95
85,478.75
328,764.42
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
0.00
9,630.00
0.00
8,868.75
18,498.75
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
45,881.55
16,629.00
1,914.52
3,248.88
67,673.95
86,172.70
331,433.46
Rp
0.00
=
=
=
Rp
Rp
Rp
29,746.00
0.00
29,746.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
22,587.84
8,314.50
957.26
1,624.44
33,484.04
63,230.04
486,384.92
=
=
=
=
Rp
Rp
Rp
Rp
0.00
20,276.50
0.00
20,276.50
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
22,587.84
8,314.50
957.26
1,624.44
33,484.04
53,760.54
413,542.62
=
=
=
=
Rp
Rp
Rp
Rp
0.00
15,375.90
0.00
15,375.90
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
22,587.84
8,314.50
957.26
1,624.44
33,484.04
48,859.94
375,845.69
=
=
=
=
Rp
Rp
Rp
Rp
0.00
12,305.00
0.00
12,305.00
=
=
=
=
Rp
Rp
Rp
Rp
22,587.84
8,314.50
957.26
1,624.44
=
=
=
Rp
Rp
Rp
33,484.04
45,789.04
352,223.38
=
=
=
=
Rp
Rp
Rp
Rp
0.00
10,357.60
0.00
10,357.60
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
22,587.84
8,314.50
957.26
1,624.44
33,484.04
43,841.64
337,243.38
=
=
=
=
Rp
Rp
Rp
Rp
0.00
8,902.40
0.00
8,902.40
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
22,587.84
8,314.50
957.26
1,624.44
33,484.04
42,386.44
326,049.54
=
=
=
=
Rp
Rp
Rp
Rp
0.00
6,955.00
0.00
6,955.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
22,587.84
8,314.50
957.26
1,624.44
33,484.04
40,439.04
311,069.54
=
=
=
=
Rp
Rp
Rp
Rp
0.00
4,815.00
#VALUE!
4,418.25
Rp
#VALUE!
=
=
Rp
Rp
22,940.78
8,314.50
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
957.26
1,624.44
33,836.98
#VALUE!
#VALUE!
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
0.00
19.26
0.00
5,805.00
5,824.26
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
22,587.84
8,314.50
957.26
1,624.44
33,484.04
39,308.30
302,371.54
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
0.00
14.98
0.00
4,515.00
4,529.98
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
22,587.84
8,314.50
957.26
1,624.44
33,484.04
38,014.02
292,415.54
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
0.00
15,033.50
0.00
0.00
33,862.50
52.80
600.00
360.00
0.00
49,908.80
=
=
=
=
Rp
Rp
Rp
Rp
26,117.19
13,053.77
670.08
1,569.91
=
=
=
Rp
Rp
Rp
2,003.48
17,297.23
67,206.03
=
=
=
=
Rp
Rp
Rp
Rp
108,900.00
13,696.00
0.00
122,596.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
21,176.10
8,314.50
957.26
1,624.44
32,072.30
154,668.30
=
=
=
=
Rp
Rp
Rp
Rp
286,000.00
25,305.50
0.00
25,305.50
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
22,587.84
12,471.75
1,435.89
1,624.44
38,119.92
63,425.42
264,272.58
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
17,250.00
39,968.60
105.60
19.50
57,343.70
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
7,058.70
4,157.25
478.63
216.59
11,911.17
69,254.87
PEKERJAAN
PLESTERAN
Revisi ) 6.1.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
Revisi ) 6.2.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
Revisi ) 6.3.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
Revisi ) 6.4.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
@ Rp.
@ Rp.
@
@
@
@
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
14,117.40
12,471.75
1,435.89
1,082.96
29,108.00
42,932.40
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
9,116.40
0.00
9,116.40
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
14,117.40
12,471.75
1,435.89
1,082.96
29,108.00
38,224.40
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
6,933.60
0.00
6,933.60
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
=
=
=
=
=
=
13,824.40
0.00
13,824.40
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
14,117.40
12,471.75
1,435.89
1,082.96
29,108.00
36,041.60
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
5,564.00
0.00
5,564.00
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
14,117.40
12,471.75
1,435.89
1,082.96
29,108.00
34,672.00
Revisi ) 6.5.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
Revisi ) 6.6.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
Revisi ) 6.7.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
@ Rp.
@ Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@
@
@
@
Revisi ) 6.8.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
14,117.40
12,471.75
1,435.89
1,082.96
29,108.00
33,730.40
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
3,937.60
0.00
3,937.60
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
14,117.40
12,471.75
1,435.89
1,082.96
29,108.00
33,045.60
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
3,081.60
0.00
3,081.60
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
=
=
=
=
=
=
4,622.40
0.00
4,622.40
Rp
Rp
Rp
Rp
Rp
Rp
Rp.
Rp.
Rp.
Rp.
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
14,117.40
12,471.75
1,435.89
1,082.96
29,108.00
32,189.60
1,070.00
322,500.00
0.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
6,163.20
967.50
0.00
7,130.70
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
14,117.40
12,471.75
1,435.89
1,082.96
29,108.00
Total upah+bahan :
9. 1 m2 Plesteran, 1 Pc : 3 Kp : 10 Ps, tebal 15 mm
BahanAn. SNI ( Revisi ) 6.9.1
1.840 Kg Semen portland
@ Rp.
0.0035 m3 Kapur Padam
@ Rp.
0.014 m3 Pasir pasang
@ Rp.
Upah An. SNI (
0.200
0.150
0.015
0.010
Revisi ) 6.9.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
Revisi ) 6.9.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
=
=
=
=
Rp
Rp
Rp
Rp
1,968.80
1,128.75
0.00
3,097.55
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
14,117.40
12,471.75
1,435.89
1,082.96
29,108.00
32,205.55
1,070.00
322,500.00
0.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
2,362.56
1,354.50
0.00
3,717.06
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
14,117.40
12,471.75
1,435.89
1,082.96
29,108.00
32,825.06
1,070.00
322,500.00
0.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
2,953.20
1,693.13
0.00
4,646.33
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
14,117.40
12,471.75
1,435.89
1,082.96
29,108.00
33,754.33
1,070.00
322,500.00
0.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
2,059.75
709.50
0.00
2,769.25
70,587.00
83,145.00
95,726.00
108,296.00
=
=
=
=
Rp
Rp
Rp
Rp
14,117.40
12,471.75
1,435.89
1,082.96
@
@
@
@
Rp.
Rp.
Rp.
Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Revisi ) 6.9.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Revisi ) 6.10.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
36,238.70
1,070.00
322,500.00
0.00
Sub total :
= Rp
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Sub total :
Total upah+bahan :
11. 1 m2 Plesteran, 1 Kp : 1 Sm : 1 Ps, tebal 15 mm
BahanAn. SNI ( Revisi ) 6.11.1
0.009 m3 Semen merah
@ Rp.
0.009 m3 Kapur Padam
@ Rp.
0.009 m3 Pasir pasang
@ Rp.
Upah An. SNI (
0.200
0.150
0.015
0.010
Revisi ) 6.11.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
Revisi ) 6.12.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
Revisi ) 6.13.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
Revisi ) 6.14.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
29,108.00
31,877.25
78,000.00
322,500.00
0.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
702.00
2,902.50
0.00
3,604.50
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
14,117.40
12,471.75
1,435.89
1,082.96
29,108.00
32,712.50
78,000.00
322,500.00
0.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
546.00
2,257.50
0.00
2,803.50
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
14,117.40
12,471.75
1,435.89
1,082.96
29,108.00
31,911.50
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
12,155.20
0.00
12,155.20
@
@
@
@
Rp.
Rp.
Rp.
Rp.
= Rp
= Rp
@
@
@
@
Rp.
Rp.
Rp.
Rp.
@ Rp.
@ Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
17,646.75
16,629.00
1,914.52
1,624.44
37,814.71
49,969.91
@ Rp.
@ Rp.
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
9,244.80
0.00
9,244.80
@ Rp.
@ Rp.
@ Rp.
70,587.00 = Rp
83,145.00 = Rp
95,726.00 = Rp
17,646.75
16,629.00
1,914.52
0.0125 Oh Mandor
Revisi ) 6.15.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
Revisi ) 6.16.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
Revisi ) 6.17.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
@ Rp.
108,296.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
@ Rp.
@ Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@
@
@
@
17,646.75
16,629.00
1,914.52
1,353.70
37,543.97
44,962.64
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
6,163.20
0.00
6,163.20
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
17,646.75
16,629.00
1,914.52
1,353.70
37,543.97
43,707.17
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
5,250.13
0.00
5,250.13
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
=
=
=
=
=
=
7,418.67
0.00
7,418.67
Rp
Rp
Rp
Rp
Rp
Rp
Rp.
Rp.
Rp.
Rp.
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
1,353.70
37,543.97
46,788.77
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
17,646.75
16,629.00
1,914.52
1,353.70
37,543.97
42,794.10
=
=
=
=
Rp
Rp
Rp
Rp
702.00
2,902.50
0.00
3,604.50
70,587.00 = Rp
83,145.00 = Rp
18,823.20
16,629.00
78,000.00
322,500.00
0.00
Sub total :
Revisi ) 6.19.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
Revisi ) 6.20.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
Revisi ) 6.21.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
Revisi ) 6.22.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
@ Rp.
@ Rp.
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@
@
@
@
Rp
Rp
Rp
Rp
1,914.52
1,443.95
38,810.67
42,415.17
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
15,194.00
0.00
15,194.00
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
21,176.10
16,629.00
1,914.52
1,407.85
41,127.47
56,321.47
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
11,556.00
0.00
11,556.00
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@
@
@
@
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
21,176.10
16,629.00
1,914.52
1,407.85
41,127.47
52,683.47
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
9,273.33
0.00
9,273.33
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
21,176.10
16,629.00
1,914.52
1,407.85
41,127.47
50,400.80
@ Rp.
@ Rp.
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
7,704.00
0.00
7,704.00
@
@
@
@
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Rp.
Rp.
Rp.
Rp.
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
21,176.10
16,629.00
1,914.52
1,407.85
41,127.47
Total upah+bahan :
23. 1 m2 Plesteran, 1 Pc : 2 Ps, tebal 30 mm
BahanAn. SNI ( Revisi ) 6.23.1
17.040 Kg Semen portland
@ Rp.
= Rp
1,070.00 = Rp
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
Revisi ) 6.23.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
Revisi ) 6.24.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
Revisi ) 6.25.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
Revisi ) 6.26.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
@ Rp.
Sub total :
@
@
@
@
0.00 = Rp
= Rp
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@
@
@
@
@
@
@
@
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
13,867.20
0.00
13,867.20
Rp
Rp
Rp
Rp
Rp
Rp
22,587.84
20,786.25
2,393.15
1,624.44
47,391.68
61,258.88
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
11,128.00
0.00
11,128.00
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
0.00
18,232.80
22,587.84
20,786.25
2,393.15
1,624.44
47,391.68
65,624.48
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
18,232.80
Halaman : 27
Rp
Rp
Rp
Rp
Rp
Rp
Rp.
Rp.
Rp.
Rp.
=
=
=
=
=
=
48,831.47
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
22,587.84
20,786.25
2,393.15
1,624.44
47,391.68
58,519.68
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
9,244.80
0.00
9,244.80
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
22,587.84
20,786.25
2,393.15
1,624.44
47,391.68
56,636.48
@ Rp.
@ Rp.
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
@
@
@
@
@ Rp.
@ Rp.
Revisi ) 6.28.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
Rp
Rp
Rp
Rp
Rp
Rp
10,588.05
5,820.15
670.08
866.37
17,944.65
25,509.55
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
.
@ Rp.
70,587.00 = Rp
@ Rp.
83,145.00 = Rp
@ Rp.
95,726.00 = Rp
@ Rp.
108,296.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
6,066.90
0.00
6,066.90
Revisi ) 6.29.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
@
@
@
@
Revisi ) 6.30.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@
@
@
@
Rp.
Rp.
Rp.
Rp.
=
=
=
=
=
=
7,564.90
0.00
7,564.90
Halaman : 28
9,951.00
0.00
9,951.00
Rp
Rp
Rp
Rp
Rp
Rp
18,352.62
16,629.00
1,914.52
1,407.85
38,303.99
48,254.99
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
7,564.90
0.00
7,564.90
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
10,588.05
5,820.15
670.08
866.37
17,944.65
24,011.55
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
18,352.62
16,629.00
1,914.52
1,407.85
38,303.99
45,868.89
@ Rp.
@ Rp.
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
@ Rp.
70,587.00 = Rp
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
1 m2 Plesteran skoning, 1 Pc : 2 Ps
0.038 Oh Tukang batu
0.038 Oh Kepala tukang
0.0020 Oh Mandor
@ Rp.
@ Rp.
@ Rp.
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
Rp
Rp
Rp
Rp
Rp
3,159.51
3,637.59
216.59
11,037.15
11,572.15
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
2,102.40
6,077.60
0.00
0.00
8,180.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
31,764.15
16,629.00
191.45
2,707.40
51,292.00
59,472.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
2,102.40
6,077.60
0.00
0.00
8,180.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
31,764.15
16,629.00
191.45
2,707.40
51,292.00
59,472.00
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
4,622.40
0.00
4,622.40
Revisi ) 6.34.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
@
@
@
@
Rp.
Rp.
Rp.
Rp.
4,023.46
Halaman : 29
=
=
=
=
=
535.00
0.00
535.00
70,587.00
83,145.00
95,726.00
108,296.00
=
=
=
=
Rp
Rp
Rp
Rp
17,646.75
8,314.50
95.73
1,624.44
Sub total :
Total upah+bahan :
35. 1 m2 Plesteran siar / setrikan adukan, 1 Pc : 2 Ps
BahanAn. SNI ( Revisi ) 6.35.1
4.320 Kg Semen portland
@ Rp.
0.016 m3 Pasir pasang
@ Rp.
= Rp
= Rp
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
36 1 m' Benangan
Bahan
2 Kg Semen portland
Upah
0 Oh Tukang batu
0 Oh Mandor
@ Rp.
@ Rp.
@ Rp.
4,622.40
0.00
4,622.40
Halaman : 30
Rp
Rp
Rp
Rp
Rp
Rp
10,588.05
5,820.15
670.08
866.37
17,944.65
22,567.05
1,070.00 = Rp
Sub total :
= Rp
2,407.50
2,407.50
83,145.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
27,681.42
32,303.82
=
=
=
=
Rp
Rp
Rp
Rp
8,314.50
1,082.96
9,397.46
11,804.96
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
Halaman : 31
1M3 KAPU
0,006
1650
9,900.00
31877
1 Sak kapa
0 KG - Pc a
0 m3 pasia
Rp
Rp
Rp
0.00 =
0.00 =
0.00 =
Rp :
Rp :
Rp :
0.00
0.00
0.00
25702
28436
PEKERJAAN
KAYU
( Revisi ) 6.1.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
@ Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
( Revisi ) 6.2.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
20,093,300.00 = Rp
Sub total :
= Rp
@
@
@
@
22,102,630.00
22,102,630.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
423,522.00
1,662,900.00
191,452.00
32,488.80
2,310,362.80
24,412,992.80
5,252,400.00 = Rp
Sub total :
= Rp
6,302,880.00
6,302,880.00
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
423,522.00
1,496,610.00
191,452.00
32,488.80
2,144,072.80
8,446,952.80
3. 1 m3 Pasang kusen pintu & jendela kayu borneo ( Kruwing , kempas , Meranti batu )
BahanAn. SNI ( Revisi ) 6.3.1
1.200 m3 Kayu borneo, balok
@ Rp.
3,657,000.00 = Rp
4,388,400.00
Sub total :
= Rp
4,388,400.00
Upah An. SNI ( Revisi ) 6.3.2
6.000 Oh Pekerja
@ Rp.
70,587.00 = Rp
423,522.00
18.000 Oh Tukang kayu
@ Rp.
83,145.00 = Rp
1,496,610.00
2.000 Oh Kepala tukang
@ Rp.
95,726.00 = Rp
191,452.00
0.300 Oh Mandor
@ Rp.
108,296.00 = Rp
32,488.80
Sub total :
= Rp
2,144,072.80
Total upah+bahan :
= Rp
6,532,472.80
PEKERJAAN PINTU
@ Rp.
@ Rp.
@
@
@
@
( Revisi ) 6.5.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
Rp.
Rp.
Rp.
Rp.
5,561,400.00 = Rp
8,800.00 = Rp
Sub total :
= Rp
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
200,210.40
440.00
200,650.40
24,705.45
87,302.25
10,051.23
1,949.33
124,008.26
324,658.66
@ Rp.
3,893,000.00 = Rp
@ Rp.
8,800.00 = Rp
Sub total :
= Rp
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
( Revisi ) 6.6.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
( Revisi ) 6.7.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
( Revisi ) 6.8.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
( Revisi ) 6.9.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
@
@
@
@
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
Rp.
Rp.
Rp.
Rp.
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
24,705.45
87,302.25
10,051.23
1,949.33
124,008.26
264,596.26
@ Rp.
20,212,500.00 = Rp
Sub total :
= Rp
808,500.00
808,500.00
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
70,587.00
207,862.50
23,931.50
5,414.80
307,795.80
1,116,295.80
@ Rp.
5,561,400.00 = Rp
Sub total :
= Rp
222,456.00
222,456.00
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
70,587.00
207,862.50
23,931.50
5,414.80
307,795.80
530,251.80
@ Rp.
20,212,500.00 = Rp
Sub total :
= Rp
707,437.50
707,437.50
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
( Revisi ) 6.10.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
140,148.00
Halaman : 49
440.00
140,588.00
@
@
@
@
Rp.
Rp.
Rp.
Rp.
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
56,469.60
166,290.00
19,145.20
4,331.84
246,236.64
953,674.14
5,561,400.00 = Rp
Sub total :
= Rp
194,649.00
194,649.00
70,587.00
83,145.00
95,726.00
108,296.00
= Rp
= Rp
= Rp
= Rp
56,469.60
166,290.00
19,145.20
4,331.84
Sub total :
Total upah+bahan :
11. 1 m2 Pasang pintu & jendela kaca kayu borneo
BahanAn. SNI ( Revisi ) 6.11.1
0.035 m3 Kayu borneo, papan
@ Rp.
Upah An. SNI
0.800
2.000
0.200
0.040
( Revisi ) 6.11.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
( Revisi ) 6.12.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
@
@
@
@
( Revisi ) 6.13.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
( Revisi ) 6.14.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
3,893,000.00 = Rp
Sub total :
= Rp
136,255.00
136,255.00
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
56,469.60
166,290.00
19,145.20
4,331.84
246,236.64
382,491.64
@ Rp.
20,212,500.00 = Rp
Sub total :
= Rp
1,293,600.00
1,293,600.00
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@
@
@
@
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
70,587.00
249,435.00
28,717.80
32,488.80
381,228.60
1,674,828.60
5,561,400.00 = Rp
Sub total :
= Rp
355,929.60
355,929.60
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
70,587.00
249,435.00
28,717.80
54,148.00
402,887.80
758,817.40
20,212,500.00
8,800.00
8,500.00
110,000.00
Sub total :
= Rp
= Rp
= Rp
= Rp
= Rp
396,165.00
264.00
2,550.00
110,000.00
508,979.00
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
42,352.20
166,290.00
19,145.20
3,248.88
231,036.28
740,015.28
246,236.64
440,885.64
Rp.
Rp.
Rp.
Rp.
= Rp
= Rp
@
@
@
@
Rp.
Rp.
Rp.
Rp.
( Revisi ) 6.15.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
@ Rp.
@ Rp.
5,561,400.00 = Rp
8,800.00 = Rp
109,003.44
264.00
@ Rp.
@ Rp.
8,500.00 = Rp
110,000.00 = Rp
Sub total :
= Rp
2,550.00
110,000.00
221,817.44
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
42,352.20
166,290.00
19,145.20
3,248.88
231,036.28
452,853.72
@ Rp.
@ Rp.
20,212,500.00 = Rp
8,800.00 = Rp
Sub total :
= Rp
1,212,750.00
1,320.00
1,214,070.00
( Revisi ) 6.16.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
( Revisi ) 6.17.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
35,293.50
166,290.00
19,145.20
2,707.40
223,436.10
1,437,506.10
@ Rp.
@ Rp.
5,561,400.00 = Rp
8,800.00 = Rp
Sub total :
= Rp
333,684.00
1,320.00
335,004.00
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
35,293.50
166,290.00
19,145.20
2,707.40
223,436.10
558,440.10
= Rp
= Rp
= Rp
= Rp
= Rp
76,302.80
264.00
2,550.00
110,000.00
189,116.80
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
42,352.20
166,290.00
19,145.20
3,248.88
231,036.28
420,153.08
( Revisi ) 6.19.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
( Revisi ) 6.20.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
( Revisi ) 6.21.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
@ Rp.
@ Rp.
@ Rp.
20,212,500.00 = Rp
396,165.00
8,800.00
8,500.00
110,000.00
Sub total :
= Rp
= Rp
= Rp
= Rp
2,640.00
2,550.00
110,000.00
511,355.00
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
42,352.20
166,290.00
19,145.20
3,248.88
231,036.28
742,391.28
5,561,400.00
8,800.00
8,500.00
110,000.00
Sub total :
= Rp
= Rp
= Rp
= Rp
= Rp
109,003.44
2,640.00
2,550.00
110,000.00
224,193.44
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
42,352.20
166,290.00
19,145.20
3,248.88
231,036.28
455,229.72
20,212,500.00
8,800.00
8,500.00
110,000.00
40,000.00
Sub total :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
396,165.00
2,640.00
6,800.00
110,000.00
20,000.00
535,605.00
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
56,469.60
207,862.50
23,931.50
4,331.84
292,595.44
828,200.44
= Rp
= Rp
= Rp
= Rp
= Rp
109,003.44
2,640.00
6,800.00
110,000.00
20,000.00
@
@
@
@
Rp.
Rp.
Rp.
Rp.
kayu kamper
@
@
@
@
Rp.
Rp.
Rp.
Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
kayu jati
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
kayu kamper
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
5,561,400.00
8,800.00
8,500.00
110,000.00
40,000.00
( Revisi ) 6.22.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Sub total :
@ Rp.
@ Rp.
@ Rp.
= Rp
70,587.00 = Rp
83,145.00 = Rp
95,726.00 = Rp
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
0.040 Oh Mandor
@ Rp.
108,296.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
396,165.00
2,640.00
6,800.00
55,000.00
20,000.00
480,605.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
56,469.60
207,862.50
23,931.50
4,331.84
292,595.44
773,200.44
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
109,003.44
2,640.00
6,800.00
55,000.00
10,000.00
20,000.00
203,443.44
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
56,469.60
207,862.50
23,931.50
4,331.84
292,595.44
496,038.88
20,212,500.00
8,800.00
8,500.00
40,000.00
Sub total :
= Rp
= Rp
= Rp
= Rp
= Rp
396,165.00
2,640.00
10,200.00
80,000.00
489,005.00
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
70,587.00
216,177.00
24,888.76
5,414.80
317,067.56
806,072.56
56,469.60
207,862.50
23,931.50
Halaman : 53
4,331.84
292,595.44
541,038.88
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
24. 1 m2 Pasang pintu teakwood & formika, rangka kayu kamper ( dipolitur )
BahanAn. SNI ( Revisi ) 6.24.1
0.0196 m3 Kayu kamper, papan
@ Rp.
5,561,400.00
0.300 Kg Paku biasa 1/2" - 1"
@ Rp.
8,800.00
0.800 Lt Lem kayu
@ Rp.
8,500.00
0.500 Lbr Teakwood 4' x 8' x 4 mm
@ Rp.
110,000.00
0.500 Lt Politur
@ Rp.
20,000.00
0.500 Lbr Formica 4' x 8'
@ Rp.
40,000.00
Sub total :
Upah An. SNI ( Revisi ) 6.24.2
0.800 Oh Pekerja
@ Rp.
70,587.00
2.500 Oh Tukang kayu
@ Rp.
83,145.00
0.250 Oh Kepala tukang
@ Rp.
95,726.00
0.040 Oh Mandor
@ Rp.
108,296.00
Sub total :
Total upah+bahan :
248,443.44
@
@
@
@
Rp.
Rp.
Rp.
Rp.
BahanAn. SNI
0.0196
0.300
1.200
2.000
( Revisi ) 6.26.1
m3 Kayu kamper, papan
Kg Paku biasa 1/2" - 1"
Lt Lem kayu
Lbr Plywood 4' x 8' x 4 mm
@
@
@
@
Rp.
Rp.
Rp.
Rp.
5,561,400.00
8,800.00
8,500.00
40,000.00
Sub total :
= Rp
= Rp
= Rp
= Rp
= Rp
109,003.44
2,640.00
10,200.00
80,000.00
201,843.44
Halaman : 54
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
70,587.00
216,177.00
24,888.76
5,414.80
317,067.56
518,911.00
20,093,300.00
9,750.00
8,800.00
Sub total :
= Rp
= Rp
= Rp
= Rp
22,102,630.00
146,250.00
7,040.00
22,255,920.00
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
282,348.00
997,740.00
114,871.20
21,659.20
1,416,618.40
23,672,538.40
5,252,400.00
9,750.00
8,800.00
Sub total :
= Rp
= Rp
= Rp
= Rp
5,777,640.00
146,250.00
7,040.00
5,930,930.00
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
282,348.00
997,740.00
114,871.20
21,659.20
1,416,618.40
7,347,548.40
= Rp
= Rp
= Rp
= Rp
4,022,700.00
146,250.00
7,040.00
4,175,990.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
282,348.00
997,740.00
114,871.20
21,659.20
1,416,618.40
5,592,608.40
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
( Revisi ) 6.26.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
KUDA KUDA
( Revisi ) 6.27.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
@ Rp.
@ Rp.
@ Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
( Revisi ) 6.28.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
@
@
@
@
Rp.
Rp.
Rp.
Rp.
2,890,300.00
9,750.00
8,800.00
Sub total :
= Rp
= Rp
= Rp
= Rp
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
282,348.00
997,740.00
114,871.20
21,659.20
1,416,618.40
4,749,238.40
5,252,400.00 = Rp
8,800.00 = Rp
Sub total :
= Rp
63,028.80
1,320.00
64,348.80
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
( Revisi ) 6.28.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
@
@
@
@
Rp.
Rp.
Rp.
Rp.
3,179,330.00
146,250.00
7,040.00
3,332,620.00
Halaman : 55
PASANG USUK.
( Revisi ) 6.31.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
32. 1 m2 Pasang kaso + reng genteng kodok kayu kruwing / bengkirai / kempas.
BahanAn. SNI ( Revisi ) 6.32.1
0.012 m3 Ky. kruw/beng/kempas, usuk @ Rp.
3,539,100.00 = Rp
0.150 Kg Paku biasa 2" - 5"
@ Rp.
8,800.00 = Rp
Sub total :
= Rp
Upah An. SNI ( Revisi ) 6.32.2
0.100 Oh Pekerja
@ Rp.
70,587.00 = Rp
0.100 Oh Tukang kayu
@ Rp.
83,145.00 = Rp
0.010 Oh Kepala tukang
@ Rp.
95,726.00 = Rp
0.005 Oh Mandor
@ Rp.
108,296.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
33 1 m2 Pasang kaso + reng genteng kodok kayu meranti.
BahanAn. SNI ( Revisi ) 6.32.1
0.012 m3 Kayu meranti, usuk
@ Rp.
0.150 Kg Paku biasa 2" - 5"
@ Rp.
Upah An. SNI
0.100
0.100
0.010
0.005
( Revisi ) 6.32.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
@
@
@
@
Rp.
Rp.
Rp.
Rp.
2,854,900.00 = Rp
8,800.00 = Rp
Sub total :
= Rp
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
7,058.70
8,314.50
957.26
541.48
16,871.94
81,220.74
42,469.20
1,320.00
43,789.20
7,058.70
8,314.50
957.26
541.48
16,871.94
60,661.14
34,258.80
1,320.00
35,578.80
7,058.70
8,314.50
957.26
541.48
16,871.94
52,450.74
17,902,500.00 = Rp
8,800.00 = Rp
Sub total :
= Rp
250,635.00
1,320.00
251,955.00
@ Rp.
70,587.00 = Rp
7,058.70
@ Rp.
@ Rp.
@ Rp.
= Rp
= Rp
= Rp
= Rp
= Rp
8,314.50
957.26
541.48
16,871.94
268,826.94
5,252,400.00 = Rp
8,800.00 = Rp
Sub total :
= Rp
73,533.60
1,320.00
74,853.60
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
( Revisi ) 6.34.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
( Revisi ) 6.35.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
@
@
@
@
Rp.
Rp.
Rp.
Rp.
2,854,900.00 = Rp
8,800.00 = Rp
Sub total :
= Rp
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
7,058.70
8,314.50
957.26
541.48
16,871.94
91,725.54
49,547.40
1,320.00
50,867.40
7,058.70
8,314.50
957.26
541.48
16,871.94
67,739.34
39,968.60
1,320.00
41,288.60
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
7,058.70
8,314.50
957.26
541.48
16,871.94
58,160.54
5,252,400.00 = Rp
866,646.00
( Revisi ) 6.36.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
@ Rp.
Sub total :
@
@
@
@
8,800.00 = Rp
= Rp
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
1,760.00
868,406.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
8,470.44
9,977.40
1,148.71
649.78
20,246.33
888,652.33
= Rp
= Rp
= Rp
583,951.50
1,760.00
585,711.50
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
8,470.44
9,977.40
1,148.71
649.78
20,246.33
605,957.83
= Rp
= Rp
= Rp
214,830.00
880.00
215,710.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
10,588.05
20,786.25
2,393.15
8,122.20
41,889.65
257,599.65
63,028.80
880.00
63,908.80
10,588.05
20,786.25
2,393.15
8,122.20
41,889.65
105,798.45
29,400.00
( Revisi ) 6.39.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
@ Rp.
@
@
@
@
8,800.00 = Rp
Sub total :
= Rp
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
880.00
30,280.00
10,588.05
20,786.25
2,393.15
8,122.20
41,889.65
72,169.65
42,469.20
880.00
43,349.20
10,588.05
20,786.25
2,393.15
8,122.20
41,889.65
85,238.85
34,258.80
880.00
35,138.80
10,588.05
20,786.25
2,393.15
8,122.20
41,889.65
77,028.45
5/7 - 2 meter.
= Rp
= Rp
= Rp
25,800.00
880.00
26,680.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
10,588.05
20,786.25
2,393.15
8,122.20
41,889.65
68,569.65
17,902,500.00 = Rp
411,757.50
@ Rp.
Sub total :
( Revisi ) 6.41.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
@
@
@
@
8,800.00 = Rp
= Rp
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
1,320.00
413,077.50
14,117.40
24,943.50
2,871.78
1,082.96
43,015.64
456,093.14
120,805.20
1,320.00
122,125.20
14,117.40
24,943.50
2,871.78
1,082.96
43,015.64
165,140.84
48 1 m2 Pasang rangka langit-langit ( 30 x 60 ) cm, kayu kamper potongan panjang 2 mtr.- 5/7
BahanAn. SNI ( Revisi ) 6.42.1
0.023 m3 Kayu kamper, potongan 2 mt@ Rp.
2,450,000.00 = Rp
56,350.00
0.150 Kg Paku biasa 2" - 5"
@ Rp.
8,800.00 = Rp
1,320.00
Sub total :
= Rp
57,670.00
Upah An. SNI ( Revisi ) 6.42.2
0.200 Oh Pekerja
@ Rp.
70,587.00 = Rp
14,117.40
0.300 Oh Tukang kayu
@ Rp.
83,145.00 = Rp
24,943.50
0.030 Oh Kepala tukang
@ Rp.
95,726.00 = Rp
2,871.78
0.010 Oh Mandor
@ Rp.
108,296.00 = Rp
1,082.96
Sub total :
= Rp
43,015.64
Total upah+bahan :
= Rp
100,685.64
49 1 m2 Pasang rangka langit-langit ( 30 x 60 ) cm, kayu kruwing , bemgkirai /
BahanAn. SNI ( Revisi ) 6.43.1
0.023 m3 Ky. kruw/beng/kempas, usuk @ Rp.
3,539,100.00
0.150 Kg Paku biasa 2" - 5"
@ Rp.
8,800.00
Sub total :
Upah An. SNI ( Revisi ) 6.43.2
0.200 Oh Pekerja
@ Rp.
70,587.00
0.300 Oh Tukang kayu
@ Rp.
83,145.00
0.030 Oh Kepala tukang
@ Rp.
95,726.00
0.010 Oh Mandor
@ Rp.
108,296.00
Sub total :
Total upah+bahan :
kempas.
= Rp
= Rp
= Rp
81,399.30
1,320.00
82,719.30
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
14,117.40
24,943.50
2,871.78
1,082.96
43,015.64
125,734.94
65,662.70
1,320.00
66,982.70
14,117.40
@ Rp.
@ Rp.
@ Rp.
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
24,943.50
2,871.78
1,082.96
43,015.64
109,998.34
51 1 m2 Pasang rangka langit-langit ( 30 x 60 ) cm, kayu Meranti potongan panjang 2 meter - 5/7.
BahanAn. SNI ( Revisi ) 6.43.1
0.023 m3 Kayu meranti 5/7 - 2 mtr.
@ Rp.
2,150,000.00 = Rp
49,450.00
0.150 Kg Paku biasa 2" - 5"
@ Rp.
8,800.00 = Rp
1,320.00
Sub total :
= Rp
50,770.00
Upah An. SNI
0.200
0.300
0.030
0.010
( Revisi ) 6.43.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
14,117.40
24,943.50
2,871.78
1,082.96
43,015.64
93,785.64
= Rp
= Rp
= Rp
483,367.50
1,760.00
485,127.50
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
17,646.75
29,100.75
3,350.41
1,353.70
51,451.61
536,579.11
141,814.80
1,760.00
143,574.80
17,646.75
29,100.75
3,350.41
1,353.70
51,451.61
195,026.41
54 1 m2 Pasang rangka langit-langit ( 30 x 30 ) cm, kayu kamper potongan panjang 2 mtr Uk.5/7
BahanAn. SNI ( Revisi ) 6.45.1
0.027 m3 Kayu kamper, usuk 5/7
@ Rp.
2,450,000.00 = Rp
66,150.00
0.200 Kg Paku biasa 2" - 5"
@ Rp.
8,800.00 = Rp
1,760.00
Sub total :
= Rp
67,910.00
Upah An. SNI ( Revisi ) 6.45.2
0.250 Oh Pekerja
@ Rp.
70,587.00 = Rp
17,646.75
0.350 Oh Tukang kayu
@ Rp.
83,145.00 = Rp
29,100.75
0.035 Oh Kepala tukang
@ Rp.
95,726.00 = Rp
3,350.41
0.0125 Oh Mandor
@ Rp.
108,296.00 = Rp
1,353.70
Sub total :
Total upah+bahan :
= Rp
= Rp
@ Rp.
@ Rp.
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
51,451.61
119,361.61
95,555.70
1,760.00
97,315.70
17,646.75
29,100.75
Halaman : 61
3,350.41
1,353.70
51,451.61
148,767.31
PASANG LISPLANG
( Revisi ) 6.47.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
( Revisi ) 6.48.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
20,212,500.00 = Rp
8,800.00 = Rp
Sub total :
= Rp
@
@
@
@
145,530.00
440.00
145,970.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
7,058.70
16,629.00
2,393.15
541.48
26,622.33
172,592.33
5,561,400.00 = Rp
8,800.00 = Rp
Sub total :
= Rp
40,042.08
440.00
40,482.08
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
7,058.70
16,629.00
2,393.15
541.48
26,622.33
67,104.41
= Rp
= Rp
= Rp
19,535.76
440.00
19,975.76
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
7,058.70
16,629.00
2,393.15
541.48
26,622.33
46,598.09
( Revisi ) 6.49.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
( Revisi ) 6.50.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
20,212,500.00 = Rp
8,800.00 = Rp
Sub total :
= Rp
@
@
@
@
222,337.50
440.00
222,777.50
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
7,764.57
18,291.90
2,105.97
541.48
28,703.92
251,481.42
5,561,400.00 = Rp
8,800.00 = Rp
Sub total :
= Rp
61,175.40
440.00
61,615.40
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
7,764.57
18,291.90
2,105.97
541.48
28,703.92
90,319.32
= Rp
= Rp
= Rp
29,846.30
440.00
30,286.30
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
7,764.57
18,291.90
2,105.97
541.48
28,703.92
58,990.22
= Rp
= Rp
= Rp
80,640.30
528.00
81,168.30
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
10,588.05
20,786.25
2,393.15
8,122.20
41,889.65
123,057.95
39,342.85
( Revisi ) 6.51.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
@ Rp.
@
@
@
@
8,800.00 = Rp
Sub total :
= Rp
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
( Revisi ) 6.52.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
10,588.05
20,786.25
2,393.15
8,122.20
41,889.65
81,760.50
5,561,400.00 = Rp
47,828.04
8,800.00 = Rp
= Rp
528.00
48,356.04
@ Rp.
Sub total :
@
@
@
@
528.00
39,870.85
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
7,058.70
8,314.50
957.26
5,414.80
21,745.26
70,101.30
= Rp
= Rp
= Rp
23,334.38
528.00
23,862.38
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
7,058.70
8,314.50
957.26
5,414.80
21,745.26
45,607.64
34,258.40
528.00
34,786.40
7,058.70
8,314.50
957.26
5,414.80
21,745.26
56,531.66
5,252,400.00 = Rp
5,561,400.00 = Rp
102,421.80
38,929.80
( Revisi ) 6.54.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
@ Rp.
@
@
@
@
8,800.00 = Rp
Sub total :
= Rp
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
( Revisi ) 6.55.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
@ Rp.
@
@
@
@
8,800.00 = Rp
Sub total :
= Rp
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
880.00
142,231.60
10,588.05
37,415.25
4,307.67
8,122.20
60,433.17
202,664.77
71,311.50
27,251.00
Halaman : 64
880.00
99,442.50
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
10,588.05
37,415.25
4,307.67
8,122.20
60,433.17
159,875.67
= Rp
= Rp
= Rp
= Rp
56,360.85
18,993.10
880.00
76,233.95
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
10,588.05
37,415.25
4,307.67
8,122.20
60,433.17
136,667.12
102,421.80
38,929.80
880.00
9,800.00
40,615.00
90,224.80
14,117.40
49,887.00
5,743.56
1,082.96
70,830.92
161,055.72
( Revisi ) 6.56.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
102,421.80
38,929.80
880.00
9,800.00
110,000.00
159,609.80
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
14,117.40
49,887.00
5,743.56
1,082.96
70,830.92
230,440.72
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
102,421.80
38,929.80
880.00
9,800.00
40,000.00
89,609.80
14,117.40
49,887.00
5,743.56
1,082.96
70,830.92
160,440.72
( Revisi ) 6.58.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
( Revisi ) 6.60.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
20,093,300.00
8,800.00
8,800.00
Sub total :
= Rp
= Rp
= Rp
= Rp
140,653.10
880.00
1,320.00
142,853.10
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
42,352.20
149,661.00
17,230.68
3,248.88
212,492.76
355,345.86
@ Rp.
10,250.00 = Rp
Sub total :
= Rp
10,762.50
10,762.50
@ Rp.
@ Rp.
@ Rp.
70,587.00 = Rp
83,145.00 = Rp
95,726.00 = Rp
1,482.33
1,746.05
191.45
@
@
@
@
0.001 Oh Mandor
( Revisi ) 6.60.2
Oh Pekerja
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
@ Rp.
108,296.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
@ Rp.
Sub total :
@
@
@
@
Rp.
Rp.
Rp.
Rp.
6,500.00 = Rp
= Rp
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
108.30
3,528.12
14,290.62
6,825.00
6,825.00
1,482.33
1,746.05
191.45
108.30
3,528.12
10,353.12
43750
0.80
2.10
###
PEKERJAAN
PENUTUP PLAVON
= Rp
= Rp
= Rp
9,900.00
88.00
9,988.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
2,117.61
5,820.15
670.08
162.44
8,770.29
18,758.29
= Rp
= Rp
= Rp
8,800.00
115.00
8,915.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
2,117.61
5,820.15
670.08
162.44
8,770.29
17,685.29
= Rp
= Rp
= Rp
12,650.00
115.00
12,765.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
2,117.61
5,820.15
670.08
162.44
8,770.29
21,535.29
= Rp
= Rp
= Rp
12,650.00
115.00
12,765.00
= Rp
= Rp
= Rp
= Rp
= Rp
2,117.61
5,820.15
670.08
162.44
8,770.29
Total upah+bahan :
5
= Rp
21,535.29
= Rp
= Rp
= Rp
11,825.00
115.00
11,940.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
2,117.61
5,820.15
670.08
162.44
8,770.29
20,710.29
10,750.00 = Rp
11,500.00 = Rp
Sub total :
= Rp
62,350.00
575.00
62,925.00
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@
@
@
@
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
4,235.22
8,314.50
957.26
324.89
13,831.87
76,756.87
39,500.00 = Rp
11,500.00 = Rp
Sub total :
= Rp
59,250.00
575.00
59,825.00
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
4,235.22
8,314.50
957.26
324.89
13,831.87
73,656.87
= Rp
= Rp
= Rp
27,662.40
345.00
28,007.40
= Rp
= Rp
= Rp
= Rp
= Rp
4,941.09
8,314.50
957.26
379.04
14,591.89
Total upah+bahan :
= Rp
42,599.29
= Rp
= Rp
= Rp
59,400.00
345.00
59,745.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
4,941.09
8,314.50
957.26
379.04
14,591.89
74,336.89
= Rp
= Rp
= Rp
61,875.00
345.00
62,220.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
4,941.09
8,314.50
957.26
379.04
14,591.89
76,811.89
= Rp
= Rp
= Rp
15,230.63
345.00
15,575.63
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
4,941.09
8,314.50
957.26
379.04
14,591.89
30,167.51
= Rp
= Rp
= Rp
= Rp
485,100.00
88.00
440.00
485,628.00
70,587.00 = Rp
83,145.00 = Rp
95,726.00 = Rp
14,117.40
49,887.00
5,743.56
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
20,212,500.00
8,800.00
8,800.00
Sub total :
0.010
Oh Mandor
@ Rp.
108,296.00 = Rp
1,082.96
Sub total :
= Rp
70,830.92
Total upah+bahan :
= Rp 556,458.92
@ Rp.
@ Rp.
@ Rp.
@
@
@
@
6,500,000.00
8,800.00
8,800.00
Sub total :
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@
@
@
@
5,561,400.00
8,800.00
8,800.00
Sub total :
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@
@
@
@
= Rp
= Rp
= Rp
= Rp
= Rp
14,117.40
= Rp
49,887.00
= Rp
5,743.56
= Rp
1,082.96
= Rp
70,830.92
= Rp 227,358.92
= Rp
= Rp
= Rp
= Rp
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
133,473.60
88.00
440.00
134,001.60
= Rp
14,117.40
= Rp
49,887.00
= Rp
5,743.56
= Rp
1,082.96
= Rp
70,830.92
= Rp 204,832.52
35,000.00 = Rp
20.00 = Rp
Sub total :
= Rp
Rp.
Rp.
Rp.
Rp.
156,000.00
88.00
440.00
156,528.00
12,250.00
200.00
12,450.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
42,352.20
8,314.50
957.26
324.89
51,948.85
64,398.85
= Rp
= Rp
= Rp
= Rp
= Rp
45,000.00
2,047.50
750.00
59,250.00
107,047.50
= Rp
= Rp
10,588.05
41,572.50
0.050
0.0075
Oh Kepala tukang
Oh Mandor
@ Rp.
@ Rp.
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@
@
@
@
10,250.00 = Rp
8,800.00 = Rp
Sub total :
= Rp
Rp.
Rp.
Rp.
Rp.
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@
@
@
@
Rp.
Rp.
Rp.
Rp.
= Rp
4,786.30
= Rp
812.22
= Rp
57,759.07
= Rp 164,806.57
11,275.00
88.00
11,363.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
3,529.35
4,157.25
478.63
324.89
8,490.12
19,853.12
115,000.00 = Rp
8,800.00 = Rp
Sub total :
= Rp
41,860.00
968.00
42,828.00
70,587.00
83,145.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
7,058.70
4,157.25
478.63
541.48
12,236.06
55,064.06
Halaman : 71
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
PEKERJAAN
PENUTUP ATAP
@
@
@
@
3,850.00 = Rp
Sub total :
= Rp
Rp.
Rp.
Rp.
Rp.
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@ Rp.
@
@
@
@
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@
@
@
@
Rp.
Rp.
Rp.
Rp.
53,750.00
53,750.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
10,588.05
7,179.45
765.81
866.37
19,399.68
73,149.68
= Rp
= Rp
39,000.00
39,000.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
10,588.05
5,743.56
5,743.56
866.37
22,941.54
61,941.54
7,500.00 = Rp
Sub total :
= Rp
90,000.00
90,000.00
= Rp
10,588.05
= Rp
7,179.45
= Rp
765.81
= Rp
866.37
= Rp
19,399.68
= Rp 115,649.68
2,150.00 = Rp
Sub total :
= Rp
Rp.
Rp.
Rp.
Rp.
96,250.00
96,250.00
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
10,588.05
= Rp
5,743.56
= Rp
5,743.56
= Rp
866.37
= Rp
22,941.54
= Rp 112,941.54
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
0.060
0.060
0.008
Oh Tukang kayu
Oh Kepala tukang
Oh Mandor
@ Rp.
@ Rp.
@ Rp.
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
1,800.00 = Rp
Sub total :
= Rp
66,150.00
66,150.00
10,588.05
Halaman : 72
5,743.56
5,743.56
866.37
22,941.54
89,091.54
45,000.00
45,000.00
@
@
@
@
Rp.
Rp.
Rp.
Rp.
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
10,588.05
5,743.56
5,743.56
866.37
22,941.54
67,941.54
@ Rp.
2,500.00 = Rp
Sub total :
= Rp
62,500.00
62,500.00
@
@
@
@
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
Rp.
Rp.
Rp.
Rp.
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
10,588.05
5,743.56
5,743.56
866.37
22,941.54
85,441.54
3,500.00
1,070.00
0.00
Sub total :
= Rp
= Rp
= Rp
= Rp
17,500.00
8,560.00
0.00
26,060.00
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
28,234.80
19,145.20
1,914.52
216.59
49,511.11
75,571.11
= Rp
= Rp
= Rp
= Rp
35,000.00
8,560.00
0.00
43,560.00
@
@
@
@
@ Rp.
@ Rp.
@ Rp.
Rp.
Rp.
Rp.
Rp.
7,000.00
1,070.00
0.00
Sub total :
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
8,250.00
1,070.00
0.00
Sub total :
= Rp
= Rp
= Rp
= Rp
33,000.00
8,560.00
0.00
41,560.00
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
28,234.80
19,145.20
1,914.52
216.59
49,511.11
91,071.11
@
@
@
@
Rp.
Rp.
Rp.
Rp.
28,234.80
19,145.20
1,914.52
216.59
49,511.11
93,071.11
Halaman : 73
@ Rp.
@ Rp.
12,075.00
8,560.00
0.00
20,635.00
28,234.80
19,145.20
1,914.52
216.59
49,511.11
70,146.11
= Rp
= Rp
= Rp
= Rp
32,500.00
8,560.00
0.00
41,060.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
28,234.80
19,145.20
1,914.52
216.59
49,511.11
90,571.11
4,500.00 = Rp
8,800.00 = Rp
Sub total :
= Rp
49,500.00
264.00
49,764.00
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
95,726.00
108,296.00
2,750.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
Halaman : 74
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
@
@
@
@
@
Rp.
Rp.
Rp.
Rp.
Rp.
@
@
@
@
14,117.40
9,572.60
1,082.96
27.50
24,800.46
74,564.46
7,500.00
8,800.00
1,070.00
0.00
14,600.00
Sub total :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
26,250.00
440.00
11,556.00
0.00
3,650.00
41,896.00
Rp.
Rp.
Rp.
Rp.
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
28,234.80
19,145.20
1,914.52
2,165.92
51,460.44
93,356.44
@ Rp.
@ Rp.
29,500.00 = Rp
8,800.00 = Rp
Sub total :
= Rp
35,400.00
1,056.00
36,456.00
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
9,882.18
7,179.45
765.81
866.37
18,693.81
55,149.81
@ Rp.
@ Rp.
20,000.00 = Rp
8,800.00 = Rp
Sub total :
= Rp
24,000.00
1,056.00
25,056.00
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
9,882.18
7,179.45
765.81
866.37
18,693.81
43,749.81
68,580.00 = Rp
50.00 = Rp
68,580.00
200.00
Sub total :
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
68,780.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
352.94
10,529.86
191.45
1,624.44
12,698.69
81,478.69
Halaman : 75
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
0
0
0
Oh
Oh
Oh
Ls
Pekerja
Tukang kayu
Mandor
Biaya mekanik/peralatan
@
@
@
@
Oh
Oh
Oh
Ls
Pekerja
Tukang kayu
Mandor
Biaya mekanik/peralatan
352.94
10,529.86
191.45
1,624.44
12,698.69
65,548.69
37,500.00 = Rp
300.00 = Rp
Sub total :
= Rp
51,375.00
1,200.00
52,575.00
70,587.00
95,726.00
108,296.00
2,650.00
Sub total :
Total upah+bahan :
Rp.
Rp.
Rp.
Rp.
= Rp
= Rp
= Rp
Rp
= Rp
= Rp
1,482.33
1,052.99
433.18
2,650.00
5,618.50
58,193.50
87,500.00 = Rp
300.00 = Rp
Sub total :
= Rp
119,875.00
1,200.00
121,075.00
70,587.00
95,726.00
108,296.00
2,650.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
52,650.00
200.00
52,850.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
Rp.
Rp.
Rp.
Rp.
0
0
0
52,650.00 = Rp
50.00 = Rp
Sub total :
= Rp
= Rp
1,482.33
= Rp
1,052.99
= Rp
433.18
Rp
2,650.00
= Rp
5,618.50
= Rp 126,693.50
100,000.00
Rp
300.00 = Rp
115,000.00
1,200.00
Sub total :
0
0
0
Oh
Oh
Oh
Ls
Pekerja
Tukang PASANG
Mandor
Biaya mekanik/peralatan
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
95,726.00
108,296.00
2,750.00
Sub total :
Total upah+bahan :
= Rp
= Rp
1,482.33
= Rp
1,052.99
= Rp
433.18
Rp
2,750.00
= Rp
5,718.50
= Rp 121,918.50
Halaman : 76
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
116,200.00
@ Rp.
@ Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
@
@
@
@
Rp.
Rp.
Rp.
Rp.
@
@
@
@
57,000.00 = Rp
8,800.00 = Rp
Sub total :
= Rp
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
###
1,760.00
###
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
11,717.44
23,931.50
2,393.15
866.37
38,908.46
###
33,750.00
8,800.00
8,800.00
3,893,000.00
Sub total :
= Rp
= Rp
= Rp
= Rp
= Rp
13,500.00
528.00
440.00
15,572.00
30,040.00
Rp.
Rp.
Rp.
Rp.
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
8,823.38
23,931.50
2,393.15
649.78
35,797.80
65,837.80
@ Rp.
@ Rp.
35,000.00 = Rp
8,800.00 = Rp
Sub total :
= Rp
24,500.00
176.00
24,676.00
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
8,470.44
5,743.56
574.36
649.78
15,438.13
40,114.13
@ Rp.
35,000.00 = Rp
10,500.00
0.040
@ Rp.
@
@
@
@
8,800.00 = Rp
Sub total :
= Rp
Rp.
Rp.
Rp.
Rp.
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
10,588.05
6,700.82
765.81
649.78
18,704.45
29,556.45
Halaman : 77
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
352.00
10,852.00
@ Rp.
@ Rp.
@
@
@
@
70,000.00 = Rp
35,000.00 = Rp
Sub total :
= Rp
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
49,000.00
700.00
49,700.00
Rp.
Rp.
Rp.
Rp.
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
8,470.44
5,743.56
574.36
649.78
15,438.13
65,138.13
@ Rp.
@ Rp.
70,000.00 = Rp
35,000.00 = Rp
Sub total :
= Rp
21,000.00
1,400.00
22,400.00
@
@
@
@
Rp.
Rp.
Rp.
Rp.
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
10,588.05
6,700.82
765.81
649.78
18,704.45
41,104.45
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
Halaman : 78
Rp
Rp
Rp
Rp
Rp
Rp
7,341.05
8,647.08
95.73
5.41
16,089.27
67,239.27
63,800.00
63,800.00
Upah
0.104
0.104
0.001
0.0001
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
53,900.00
53,900.00
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
7,341.05
8,647.08
95.73
5.41
16,089.27
69,989.27
67,650.00
67,650.00
0.104
0.104
0.001
0.0001
Oh
Oh
Oh
Oh
Pekerja
Tukang besi
Kepala tukang besi
Mandor
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Upah
Pekerja
Tukang besi
Kepala tukang besi
Mandor
@
@
@
@
=
=
=
=
=
=
Pekerja
Tukang besi
Kepala tukang besi
Mandor
@
@
@
@
7,341.05
8,647.08
95.73
5.41
16,089.27
79,889.27
0.104
0.104
0.001
0.0001
Oh
Oh
Oh
Oh
Pekerja
Tukang besi
Kepala tukang besi
Mandor
Rp
Rp
Rp
Rp
Rp
Rp
Upah
0.104
0.104
0.001
0.0001
Oh
Oh
Oh
Oh
51,150.00
51,150.00
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
7,341.05
8,647.08
95.73
5.41
16,089.27
83,739.27
19 1 Bh. Pasang pintu aluminium 3" putih ( Silver) UKURAN 0.80 X 2.00 Mtr.
( pintu isian kaca bening 5mm dan multipleks 9 mm).
Bahan An. SNI ( Revisi ) 6.9.1
##
@
Rp.
46,500.00
=
Rp
290,625.00
6 M1 Slimar Aluminium puti
2,500.00
Rp
37,500.00
15 M1 Karet penjepit kaca/ tr@ Rp.
@
Rp.
15,000.00
Rp
15,000.00
1 set Engsel.
@
Rp.
60,000.00
Rp
60,000.00
1 Bh Kunci
@
Rp.
58,000.00
Rp
37,120.00
1 M2 Kaca bening 5 mm
@
Rp.
120,750.00
Rp
149,730.00
1 M2 Multipleks 9 mm
1 Ls Paku Skrup
@ Rp.
7,500.00
Rp
7,500.00
Sub total :
= Rp
597,475.00
koefisen tenaga ditambah 35 % dari anlisa untuk 1 M2 pembuatan pintu aluminium.
Upah
1.418 Oh Pekerja
@ Rp.
70,587.00 = Rp
100,057.07
1.418 Oh Tukang besi
@ Rp.
95,726.00 = Rp
135,691.61
0.142 Oh Kepala tukang besi @ Rp.
95,726.00 = Rp
13,569.16
0.0070 Oh Mandor
@ Rp.
108,296.00 = Rp
760.24
Sub total :
= Rp
250,078.08
Total upah+bahan : = Rp
847,553.08
20 1 Bh. Pasang pintu aluminium 3" coklat ( Brown) UKURAN 0.80 X 2.00 Mtr.
( pintu isian kaca bening 5mm dan multipleks 9 mm).
Bahan An. SNI ( Revisi ) 6.9.1
49,000.00 = Rp
306,250.00
6 M1 Slimar Aluminium cokl@ Rp.
2,500.00
Rp
37,500.00
15 M1 Karet penjepit kaca/ tr@ Rp.
@ Rp.
25,000.00
Rp
25,000.00
1 set Engsel.
@ Rp.
60,000.00
Rp
60,000.00
1 Bh Kunci
@ Rp.
58,000.00
Rp
37,120.00
1 M2 Kaca bening 5 mm
@ Rp.
120,750.00
Rp
149,730.00
1 M2 Multipleks 9 mm
1 Ls Paku Skrup
@ Rp.
7,500.00
Rp
7,500.00
Sub total :
= Rp
623,100.00
koefisen tenaga ditambah 35 % dari anlisa untuk 1 M2 pembuatan pintu aluminium.
Upah
1.418 Oh Pekerja
@ Rp.
70,587.00 = Rp
100,057.07
1.418 Oh Tukang besi
@ Rp.
95,726.00 = Rp
135,691.61
0.142 Oh Kepala tukang besi @ Rp.
95,726.00 = Rp
13,569.16
0.0070 Oh Mandor
@ Rp.
108,296.00 = Rp
760.24
Sub total :
= Rp
250,078.08
Total upah+bahan : = Rp
873,178.08
21 1M2 Pasang daun jendela aluminium 3" putih ( Silver) UKURAN 1.00 X 1.00 Mtr.
( Jendela isian kaca 5mm).
Bahan An. SNI ( Revisi ) 6.3.1
46,500.00 = Rp
223,200.00
5 M1 Slimar Aluminium puti@ Rp.
@
Rp.
2,500.00
Rp
21,250.00
9 M1 Karet penjepit kaca/ tr
@
Rp.
11,250.00
Rp
11,250.00
1 set Engsel jendela.
@
Rp.
12,500.00
Rp
12,500.00
1 Bh Hak window .
@
Rp.
58,000.00
Rp
52,345.00
1 M2 Kaca bening 5 mm
Sub total :
= Rp
320,545.00
Upah
1.050
1.050
0.105
0.0052
Oh
Oh
Oh
Oh
Pekerja
Tukang besi
Kepala tukang besi
Mandor
@
@
@
@
Rp.
70,587.00
Rp.
95,726.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
74,116.35
100,512.30
10,051.23
563.14
185,243.02
505,788.02
22 1Bh Pasang daun jendela aluminium 3" putih ( Silver) UKURAN 0.50 X 0.60 Mtr.
( Jendela isian kaca 5mm).
Bahan An. SNI ( Revisi ) 6.3.1
46,500.00 = Rp
102,300.00
2 M1 Slimar Aluminium puti@ Rp.
@
Rp.
2,500.00
Rp
11,000.00
4 M1 Karet penjepit kaca/ tr
@
Rp.
11,250.00
Rp
11,250.00
1 set Engsel jendela.
@
Rp.
12,500.00
Rp
12,500.00
1 Bh Hak window .
@
Rp.
58,000.00
Rp
17,400.00
0 M2 Kaca bening 5 mm
Sub total :
= Rp
154,450.00
koefisen tenaga dikurangi 20 % dari anlisa untuk 1 M2 pembuatan pintu aluminium.
Upah
0.840 Oh Pekerja
@ Rp.
70,587.00 = Rp
59,293.08
0.840 Oh Tukang besi
@ Rp.
95,726.00 = Rp
80,409.84
0.084 Oh Kepala tukang besi @ Rp.
95,726.00 = Rp
8,040.98
0.0042 Oh Mandor
@ Rp.
108,296.00 = Rp
450.51
Sub total :
= Rp
148,194.42
Total upah+bahan : = Rp
302,644.42
23 1Bh Pasang daun jendela aluminium 3" putih ( Silver) UKURAN 0.50 X 0.50 Mtr.
( Jendela isian kaca 5mm).
Bahan An. SNI ( Revisi ) 6.3.1
46,500.00 = Rp
93,000.00
2 M1 Slimar Aluminium puti@ Rp.
2,500.00
Rp
10,000.00
4 M1 Karet penjepit kaca/ tr@ Rp.
@ Rp.
11,250.00
Rp
11,250.00
1 set Engsel jendela.
@ Rp.
12,500.00
Rp
12,500.00
1 Bh Hak window .
@ Rp.
58,000.00
Rp
14,500.00
0 M2 Kaca bening 5 mm
Sub total :
= Rp
141,250.00
koefisen tenaga dikurangi 25 % dari anlisa untuk 1 M2 pembuatan pintu aluminium.
Upah
0.788 Oh Pekerja
@ Rp.
70,587.00 = Rp
55,587.26
0.788 Oh Tukang besi
@ Rp.
95,726.00 = Rp
75,384.23
0.079 Oh Kepala tukang besi @ Rp.
95,726.00 = Rp
7,538.42
0.0039 Oh Mandor
@ Rp.
108,296.00 = Rp
422.35
Sub total :
= Rp
138,932.26
Total upah+bahan : = Rp
280,182.26
24 1M2 Pasang daun jendela aluminium 3" coklat (Brown) UKURAN 1.00 X 1.00 Mtr.
( Jendela isian kaca 5mm).
Bahan An. SNI ( Revisi ) 6.3.1
49,000.00 = Rp
235,200.00
5 M1 Slimar Aluminium cokl@ Rp.
@
Rp.
2,500.00
Rp
21,250.00
9 M1 Karet penjepit kaca/ tr
@
Rp.
11,250.00
Rp
11,250.00
1 set Engsel jendela.
@
Rp.
12,500.00
Rp
12,500.00
1 Bh Hak window .
@
Rp.
58,000.00
Rp
52,345.00
1 M2 Kaca bening 5 mm
Sub total :
= Rp
332,545.00
Upah
1.050
1.050
0.105
0.0052
Oh
Oh
Oh
Oh
Pekerja
Tukang besi
Kepala tukang besi
Mandor
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
74,116.35
87,302.25
10,051.23
563.14
172,032.97
504,577.97
25 1Bh Pasang daun jendela aluminium 3" coklat (Brown) UKURAN 50 X 60 Cm.
( Jendela isian kaca 5mm).
Bahan An. SNI ( Revisi ) 6.3.1
49,000.00 = Rp
107,800.00
2 M1 Slimar Aluminium cokl@ Rp.
@
Rp.
2,500.00
Rp
11,000.00
4 M1 Karet penjepit kaca/ tr
@
Rp.
11,250.00
Rp
11,250.00
1 set Engsel jendela.
@
Rp.
12,500.00
Rp
12,500.00
1 Bh Hak window .
@
Rp.
58,000.00
Rp
17,400.00
0 M2 Kaca bening 5 mm
Sub total :
= Rp
159,950.00
koefisen tenaga dikurangi 20 % dari anlisa untuk 1 M2 pembuatan pintu aluminium.
Upah
0.840 Oh Pekerja
@ Rp.
70,587.00 = Rp
59,293.08
0.840 Oh Tukang besi
@ Rp.
83,145.00 = Rp
69,841.80
0.084 Oh Kepala tukang besi @ Rp.
83,145.00 = Rp
6,984.18
0.0042 Oh Mandor
@ Rp.
108,296.00 = Rp
450.51
Sub total :
= Rp
136,569.57
Total upah+bahan : = Rp
296,519.57
26 1Bh. Pasang daun jendela aluminium 3" coklat (Brown) UKURAN 50 X 50 Cm.
( Jendela isian kaca 5mm).
Bahan An. SNI ( Revisi ) 6.3.1
49,000.00 = Rp
98,000.00
2 M1 Slimar Aluminium cokl@ Rp.
2,500.00
Rp
10,000.00
4 M1 Karet penjepit kaca/ tr@ Rp.
@ Rp.
11,250.00
Rp
11,250.00
1 set Engsel jendela.
@ Rp.
12,500.00
Rp
12,500.00
1 Bh Hak window .
@ Rp.
58,000.00
Rp
14,500.00
0 M2 Kaca bening 5 mm
Sub total :
= Rp
146,250.00
koefisen tenaga dikurangi 25 % dari anlisa untuk 1 M2 pembuatan pintu aluminium.
Upah
0.788 Oh Pekerja
@ Rp.
70,587.00 = Rp
55,587.26
0.788 Oh Tukang besi
@ Rp.
83,145.00 = Rp
65,476.69
0.079 Oh Kepala tukang besi @ Rp.
83,145.00 = Rp
6,547.67
0.0039 Oh Mandor
@ Rp.
108,296.00 = Rp
422.35
Sub total :
= Rp
128,033.97
Total upah+bahan : = Rp
274,283.97
2,443.00
1,070.00
0.00
14,600.00
= Rp
= Rp
= Rp
= Rp
= Rp
31,558.80
8,731.20
0.00
4,380.00
44,670.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
17,646.75
9,977.40
1,148.71
1,353.70
30,126.56
74,796.56
= Rp
= Rp
= Rp
= Rp
= Rp
25,760.00
8,945.20
0.00
8,760.00
43,465.20
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
17,646.75
9,977.40
1,148.71
1,353.70
30,126.56
73,591.76
= Rp
= Rp
= Rp
= Rp
= Rp
33,000.00
9,416.00
0.00
4,380.00
46,796.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
17,646.75
9,977.40
1,148.71
1,353.70
1,750.00
31,876.56
78,672.56
= Rp
= Rp
= Rp
= Rp
27,361.60
10,700.00
0.00
8,760.00
1
0
6
Sub total :
= Rp
46,821.60
Halaman : 92
@ Rp.
70,587.00
@ Rp.
83,145.00
@ Rp.
95,726.00
@ Rp.
108,296.00
Lumsum
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
18,352.62
10,393.13
1,196.58
1,353.70
1,750.00
33,046.02
79,867.62
= Rp
= Rp
= Rp
= Rp
= Rp
117,500.00
10,486.00
0.00
4,380.00
132,366.00
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
( Revisi ) 6.8.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
Biaya poles.
( Revisi ) 6.13.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
Biaya poles.
Rp.
32,312.93
Rp.
1,070.00
Rp.
0.00
Rp.
14,600.00
Sub total :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
11
17,646.75
9,977.40
1,148.71
1,353.70
30,126.56
###
135,000.00
10,700.00
0.00
4,380.00
150,080.00
18,352.62
10,393.13
1,244.44
1,353.70
31,343.88
###
= Rp
= Rp
= Rp
= Rp
= Rp
95,000.00
8,763.30
0.00
4,380.00
108,143.30
@ Rp.
70,587.00 = Rp
@ Rp.
83,145.00 = Rp
@ Rp.
95,726.00 = Rp
@ Rp.
108,296.00 = Rp
Lumsum
= Rp
Sub total :
= Rp
17,646.75
9,977.40
1,148.71
1,353.70
1,750.00
31,876.56
1
0
3
0
Total upah+bahan :
( Revisi ) 6.31.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
Biaya poles.
( Revisi ) 6.31.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
Biaya poles.
= Rp
###
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
0.00
13,144.95
0.00
4,500.00
14,600.00
32,244.95
@ Rp.
70,587.00
@ Rp.
83,145.00
@ Rp.
95,726.00
@ Rp.
108,296.00
Lumsum
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
63,528.30
7,483.05
861.53
487.33
2,250.00
74,610.22
###
@ Rp.
0.00
@ Rp.
1,070.00
0.00
0.00
@ Rp.
7,500.00
@ Rp.
14,600.00
Sub total :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
0.00
13,144.95
0.00
15,000.00
14,600.00
42,744.95
@ Rp.
70,587.00
@ Rp.
83,145.00
@ Rp.
95,726.00
@ Rp.
108,296.00
Sub total :
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
63,528.30
7,483.05
861.53
487.33
2,500.00
74,860.22
###
= Rp
= Rp
= Rp
= Rp
= Rp
41,250.00
909.50
0.00
1,168.00
43,327.50
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
6,352.83
7,483.05
861.53
4,873.32
19,570.73
62,898.23
8.190
45000
0
1800
8.190
( Revisi ) 6.37.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
( Revisi ) 6.42.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
( Revisi ) 6.47.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
10250 = Rp
1,070.00 = Rp
0.00 = Rp
41,250.00
1,136.88
0.00
@ Rp.
14,600.00 = Rp
Sub total :
= Rp
1,460.00
43,846.88
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
6,352.83
7,483.05
861.53
487.33
15,184.75
59,031.62
Rp.
35,250.00
Rp.
1,070.00
Rp.
525.00
Rp.
0.00
Rp.
14,600.00
Sub total :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
37,012.50
7,975.67
2,061.20
0.00
5,110.00
52,159.38
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
17,646.75
9,977.40
1,148.71
1,353.70
30,126.56
82,285.94
Rp.
36,500.00
Rp.
1,070.00
Rp.
525.00
Rp.
0.00
Rp.
14,600.00
Sub total :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
38,325.00
7,975.67
2,061.20
0.00
4,380.00
52,741.88
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
16,940.88
9,977.40
1,148.71
1,353.70
29,420.69
82,162.57
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
43,312.50
7,975.67
2,061.20
0.00
2,920.00
56,269.38
70,587.00 = Rp
83,145.00 = Rp
15,529.14
8,314.50
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
Rp.
41,250.00
Rp.
1,070.00
Rp.
525.00
Rp.
0.00
Rp.
14,600.00
Sub total :
@ Rp.
@ Rp.
JANGAN DIHAPUS
1
0
1
0
###
1
0
@ Rp.
95,726.00
@ Rp.
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
1,148.71
1,353.70
26,346.05
82,615.43
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
38,325.00
7,975.67
2,061.20
0.00
4,380.00
52,741.88
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
16,940.88
9,977.40
1,148.71
1,353.70
29,420.69
82,162.57
Rp.
42,000.00
Rp.
1,070.00
Rp.
525.00
Rp.
0.00
Rp.
14,600.00
Sub total :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
44,100.00
7,975.67
2,061.20
0.00
4,380.00
58,516.88
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
16,940.88
9,977.40
1,148.71
1,353.70
29,420.69
87,937.57
@ Rp.
195,000.00 = Rp
@ Rp.
17,500.00 = Rp
Sub total :
= Rp
204,750.00
6,125.00
210,875.00
( Revisi ) 6.51.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
( Revisi ) 6.52.2
Oh Pekerja
Oh Tukang
Oh Kepala tukang
Oh Mandor
@
@
@
@
@
@
@
@
@
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
11,999.79
14,134.65
1,627.34
920.52
28,682.30
###
162,750.00
6,125.00
168,875.00
11,999.79
1
0
###
1
0
0.170 Oh Tukang
0.017 Oh Kepala tukang
0.0085 Oh Mandor
( Revisi ) 6.56.2
Oh Pekerja
Oh Tukang
Oh Kepala tukang
Oh Mandor
@ Rp.
83,145.00
@ Rp.
95,726.00
@ Rp.
108,296.00
Sub total :
Total upah+bahan :
@ Rp.
192,500.00 = Rp
@ Rp.
17,500.00 = Rp
Sub total :
= Rp
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
202,125.00
10,500.00
212,625.00
45,881.55
29,100.75
3,350.41
3,519.62
81,852.33
###
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
31,125.00
7,413.50
1,245.04
0.00
7,300.00
47,083.53
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
16,940.88
16,629.00
1,914.52
1,353.70
36,838.10
83,921.63
Rp.
395.00
Rp.
1,070.00
Rp.
525.00
Rp.
0.00
Rp.
14,600.00
Sub total :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
32,785.00
7,413.50
1,245.04
0.00
7,300.00
48,743.53
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
16,940.88
16,629.00
1,914.52
1,353.70
36,838.10
85,581.63
72,072.00 = Rp
75,675.60
14,134.65
1,627.34
920.52
28,682.30
###
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@
@
@
@
@ Rp.
1
1
0
1
1
0
6.929
2.372
0.0180
0.400
Kg
Kg
m3
Kg
Semen portland
Kapur bubuk
Pasir pasang
Semen warna
( Revisi ) 6.69.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
( Revisi ) 6.69.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
( Revisi ) 6.70.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
@
@
@
@
Rp.
1,070.00
Rp.
525.00
Rp.
0.00
Rp.
14,600.00
Sub total :
= Rp
= Rp
= Rp
= Rp
= Rp
7,413.50
1,245.04
0.00
5,840.00
90,174.13
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
17,505.58
16,629.00
1,914.52
1,082.96
37,132.06
###
Rp.
75,000.00
Rp.
1,070.00
Rp.
525.00
Rp.
0.00
Rp.
14,600.00
Sub total :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
78,750.00
7,413.50
1,245.04
0.00
3,650.00
91,058.53
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
16,235.01
16,629.00
1,914.52
1,082.96
35,861.49
###
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
@
Rp.
95,000.00
Rp.
1,750.00
Rp.
1,070.00
Rp.
0.00
Rp.
14,600.00
Sub total :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
96,900.00
3,500.00
13,310.80
0.00
5,840.00
119,550.80
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
50,822.64
54,044.25
6,222.19
3,790.36
114,879.44
###
= Rp
= Rp
= Rp
= Rp
44,625.00
13,310.80
0.00
57,935.80
@
@
@
@
1
0
0.620
0.500
0.050
0.025
1
0
0.050
65763
0.240
0.200
0.020
0.013
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala tukang
Mandor
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
16,940.88
16,629.00
1,914.52
1,407.85
36,892.25
94,828.05
= Rp
= Rp
= Rp
= Rp
44,625.00
13,310.80
0.00
57,935.80
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
15,529.14
14,966.10
1,818.79
1,299.55
33,613.59
91,549.39
@ Rp.
48,000.00
@ Rp.
1,070.00
@ Rp.
0.00
Sub total :
= Rp
= Rp
= Rp
= Rp
50,400.00
12,572.50
0.00
62,972.50
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
15,529.14
14,966.10
1,818.79
1,299.55
33,613.59
96,586.09
@ Rp.
25,000.00
@ Rp.
1,070.00
@ Rp.
0.00
Sub total :
= Rp
= Rp
= Rp
= Rp
26,250.00
12,572.50
0.00
38,822.50
@
@
@
@
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
15,529.14
14,966.10
1,818.79
1,299.55
33,613.59
72,436.09
( Revisi ) 6.73.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
( Revisi ) 6.74.2
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
43,900.00
6,125.00
50,025.00
0.150
0.150
0.015
0.0075
Oh
Oh
Oh
Oh
Pekerja
Tukang
Kepala tukang
Mandor
( Revisi ) 6.76.2
Oh Pekerja
Oh Tukang
Oh Kepala tukang
Oh Mandor
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
10,588.05
12,471.75
1,435.89
812.22
25,307.91
75,332.91
@ Rp.
3,710.41 = Rp
@ Rp.
17,500.00 = Rp
Sub total :
= Rp
41,000.00
6,125.00
47,125.00
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
10,588.05
12,471.75
1,435.89
812.22
25,307.91
72,432.91
= Rp
= Rp
= Rp
44,500.00
6,125.00
50,625.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
10,588.05
12,471.75
1,435.89
812.22
25,307.91
75,932.91
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
Halaman : 100
1 m2 Pasang PAVING STONE Abu abu TYPE S.( DT -1 ) EX Dinoyo / UPS. tebal 6 Cm.
BahanAn. SNI ( Revisi )
36 Bj Paving type "S"
@ Rp.
995.000 = Rp
35,820.00
0.121 m3 Pasir urug 10 Cm.
@ Rp.
0.00 = Rp
0.00
Sub total :
= Rp
35,820.00
Upah An. SNI ( Revisi )
0.248 Oh Pekerja
@ Rp.
70,587.00 = Rp
17,505.58
0.200 Oh Tukang batu
@ Rp.
83,145.00 = Rp
16,629.00
0.020 Oh Kepala tukang
@ Rp.
95,726.00 = Rp
1,914.52
0.010 Oh Mandor
@ Rp.
108,296.00 = Rp
1,082.96
Sub total :
= Rp
37,132.06
Total upah+bahan : = Rp 72,952.06
1 m2 Pasang PAVING STONE Abu abu TYPE S.( DT -1 ) EX Dinoyo / UPS. tebal 8 Cm.
BahanAn. SNI ( Revisi )
36 Bj Paving type "S"
@ Rp.
1210.000 = Rp
43,560.00
0.121 m3 Pasir urug 10 Cm.
@ Rp.
0.00 = Rp
0.00
Sub total :
= Rp
43,560.00
Upah An. SNI ( Revisi )
0.248 Oh Pekerja
@ Rp.
70,587.00 = Rp
17,505.58
0.200 Oh Tukang batu
@ Rp.
83,145.00 = Rp
16,629.00
0.020 Oh Kepala tukang
@ Rp.
95,726.00 = Rp
1,914.52
0.010 Oh Mandor
@ Rp.
108,296.00 = Rp
1,082.96
Sub total :
= Rp
37,132.06
Total upah+bahan : = Rp 80,692.06
/ UPS. tebal 6 Cm
/ UPS. tebal 8 Cm
= Rp
= Rp
= Rp
38,700.00
0.00
38,700.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
17,505.58
16,629.00
1,914.52
1,082.96
37,132.06
75,832.06
= Rp
= Rp
= Rp
45,900.00
0.00
45,900.00
( Revisi )
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
17,505.58
16,629.00
1,914.52
1,082.96
37,132.06
83,032.06
Halaman : 101
1 m2 Pasang PAVING STONE Abu abu TYPE tiga berlian EX Dinoyo / UPS. tebal 6 Cm
BahanAn. SNI ( Revisi )
35 Bj Paving type "S"
@ Rp.
825.000 = Rp
28,875.00
0.121 m3 Pasir urug 10 Cm.
@ Rp.
0.00 = Rp
0.00
Sub total :
= Rp
28,875.00
Upah An. SNI ( Revisi )
0.248 Oh Pekerja
@ Rp.
70,587.00 = Rp
17,505.58
0.200 Oh Tukang batu
@ Rp.
83,145.00 = Rp
16,629.00
0.020 Oh Kepala tukang
@ Rp.
95,726.00 = Rp
1,914.52
0.010 Oh Mandor
@ Rp.
108,296.00 = Rp
1,082.96
Sub total :
= Rp
37,132.06
Total upah+bahan : = Rp 66,007.06
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
1 m2 Pasang PAVING STONE Abu abu TYPE tiga berlian EX Dinoyo / UPS. tebal 8 Cm
BahanAn. SNI ( Revisi )
35 Bj Paving type "S"
@ Rp.
1100.000 = Rp
38,500.00
0.121 m3 Pasir urug 10 Cm.
@ Rp.
0.00 = Rp
0.00
Sub total :
= Rp
38,500.00
Upah An. SNI ( Revisi )
0.248 Oh Pekerja
@ Rp.
70,587.00 = Rp
17,505.58
0.200 Oh Tukang batu
@ Rp.
83,145.00 = Rp
16,629.00
0.020 Oh Kepala tukang
@ Rp.
95,726.00 = Rp
1,914.52
0.010 Oh Mandor
@ Rp.
108,296.00 = Rp
1,082.96
Sub total :
= Rp
37,132.06
Total upah+bahan : = Rp 75,632.06
1 m2 Pasang PAVING STONE Warna Merah TYPE tiga berlian EX Dinoyo / UPS.
BahanAn. SNI ( Revisi )
35 Bj Paving type "S"
@ Rp.
1075.000 = Rp
0.121 m3 Pasir urug 10 Cm.
@ Rp.
0.00 = Rp
Sub total :
= Rp
Upah An. SNI ( Revisi )
0.248 Oh Pekerja
@ Rp.
70,587.00 = Rp
0.200 Oh Tukang batu
@ Rp.
83,145.00 = Rp
0.020 Oh Kepala tukang
@ Rp.
95,726.00 = Rp
0.010 Oh Mandor
@ Rp.
108,296.00 = Rp
Sub total :
= Rp
Total upah+bahan : = Rp
tebal 6 Cm
1 m2 Pasang PAVING STONE Warna Merah TYPE tiga berlian EX Dinoyo / UPS.
BahanAn. SNI ( Revisi )
35 Bj Paving type "S"
@ Rp.
1500.000 = Rp
0.121 m3 Pasir urug 10 Cm.
@ Rp.
0.00 = Rp
Sub total :
= Rp
Upah An. SNI ( Revisi )
0.248 Oh Pekerja
@ Rp.
70,587.00 = Rp
tebal 8 Cm
37,625.00
0.00
37,625.00
17,505.58
16,629.00
1,914.52
1,082.96
37,132.06
74,757.06
52,500.00
0.00
52,500.00
17,505.58
@ Rp.
83,145.00
@ Rp.
95,726.00
@ Rp.
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
16,629.00
1,914.52
1,082.96
37,132.06
89,632.06
1 m2 Pasang PAVING STONE Abu abu TYPE segi empat EX Dinoyo / UPS. tebal 6 Cm
BahanAn. SNI ( Revisi )
46 Bj Paving type "S"
@ Rp.
730.000 = Rp
33,580.00
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
Halaman : 102
0.121 m3 Pasir urug 10 Cm.
@ Rp.
0.00 = Rp
0.00
Sub total :
= Rp
33,580.00
Upah An. SNI ( Revisi )
0.248 Oh Pekerja
@ Rp.
70,587.00 = Rp
17,505.58
0.200 Oh Tukang batu
@ Rp.
83,145.00 = Rp
16,629.00
0.020 Oh Kepala tukang
@ Rp.
95,726.00 = Rp
1,914.52
0.010 Oh Mandor
@ Rp.
108,296.00 = Rp
1,082.96
Sub total :
= Rp
37,132.06
Total upah+bahan : = Rp 70,712.06
10 1 m2 Pasang PAVING STONE Abu abu TYPE segi empat EX Dinoyo / UPS. tebal 8 Cm
BahanAn. SNI ( Revisi )
46 Bj Paving type "S"
@ Rp.
1150.000 = Rp
52,900.00
0.121 m3 Pasir urug 10 Cm.
@ Rp.
0.00 = Rp
0.00
Sub total :
= Rp
52,900.00
Upah An. SNI ( Revisi )
0.248 Oh Pekerja
@ Rp.
70,587.00 = Rp
17,505.58
0.200 Oh Tukang batu
@ Rp.
83,145.00 = Rp
16,629.00
0.020 Oh Kepala tukang
@ Rp.
95,726.00 = Rp
1,914.52
0.010 Oh Mandor
@ Rp.
108,296.00 = Rp
1,082.96
Sub total :
= Rp
37,132.06
Total upah+bahan : = Rp 90,032.06
11 1 m2 Pasang PAVING STONE warna merah TYPE segi empat EX Dinoyo / UPS. tebal 8 Cm
BahanAn. SNI ( Revisi )
46 Bj Paving type "S"
@ Rp.
1450.000 = Rp
66,700.00
0.121 m3 Pasir urug 10 Cm.
@ Rp.
0.00 = Rp
0.00
Sub total :
= Rp
66,700.00
Upah An. SNI ( Revisi )
0.248 Oh Pekerja
@ Rp.
70,587.00 = Rp
17,505.58
0.200 Oh Tukang batu
@ Rp.
83,145.00 = Rp
16,629.00
0.020 Oh Kepala tukang
@ Rp.
95,726.00 = Rp
1,914.52
0.010 Oh Mandor
@ Rp.
108,296.00 = Rp
1,082.96
Sub total :
= Rp
37,132.06
Total upah+bahan : = Rp
###
12 1 m2 Pasang PAVING STONE Warna merah TYPE segi enam EX Dinoyo / UPS. tebal 6 Cm
BahanAn. SNI ( Revisi )
26 Bj Paving type "S"
@ Rp.
1350.000 = Rp
35,100.00
0.121 m3 Pasir urug 10 Cm.
@ Rp.
0.00 = Rp
0.00
Sub total :
= Rp
35,100.00
Upah An. SNI ( Revisi )
0.248 Oh Pekerja
@ Rp.
70,587.00 = Rp
17,505.58
0.200 Oh Tukang batu
@ Rp.
83,145.00 = Rp
16,629.00
0.020 Oh Kepala tukang
@ Rp.
95,726.00 = Rp
1,914.52
107844
38215
0.010 Oh Mandor
@ Rp.
108,296.00 = Rp
Sub total :
= Rp
Total upah+bahan : = Rp
1,082.96
37,132.06
72,232.06
13 1 m2 Pasang PAVING STONE Warna merah TYPE segi enam EX Dinoyo / UPS. tebal 8 Cm
BahanAn. SNI ( Revisi )
26 Bj Paving type "S"
@ Rp.
1530.000 = Rp
39,780.00
0.121 m3 Pasir urug 10 Cm.
@ Rp.
0.00 = Rp
0.00
Sub total :
= Rp
39,780.00
Halaman : 103
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
( Revisi )
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
17,505.58
16,629.00
1,914.52
1,082.96
37,132.06
76,912.06
@ Rp.
19250.000 = Rp
@ Rp.
0.00 = Rp
@ Rp.
1,450.00 = Rp
Sub total :
= Rp
38,500.00
0.00
1,450.00
39,950.00
( Revisi )
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
Uk. 50 x 18 x 30 Cm.
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
14,117.40
12,471.75
1,435.89
866.37
28,891.41
68,841.41
= Rp
= Rp
= Rp
= Rp
28,125.00
32.10
1,250.00
29,407.10
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
14,117.40
12,471.75
1,435.89
866.37
28,891.41
58,298.51
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
Halaman : 104
= Rp
= Rp
= Rp
8,000.00
2,100.00
10,100.00
= Rp
= Rp
= Rp
= Rp
= Rp
4,235.22
1,247.18
866.37
6,348.76
16,448.76
= Rp
= Rp
= Rp
10,000.00
2,100.00
12,100.00
= Rp
= Rp
= Rp
= Rp
= Rp
4,235.22
1,247.18
866.37
6,348.76
18,448.76
= Rp
= Rp
= Rp
11,500.00
2,100.00
13,600.00
= Rp
= Rp
= Rp
= Rp
= Rp
4,235.22
1,247.18
866.37
6,348.76
19,948.76
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
Halaman : 105
JANGAN DIHAPUS
11.380
11.3800
11
11
11
11
11.380
11.3800
11.380
11.3800
9
9
9
9
9951
9
9
9
9
@ Rp.
120,000.00 = Rp
Sub total :
= Rp
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
4,235.22
49,887.00
5,743.56
541.48
60,407.26
###
= Rp
= Rp
90,000.00
90,000.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
4,235.22
49,887.00
5,743.56
541.48
60,407.26
###
= Rp
= Rp
60,000.00
60,000.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
352.94
41,572.50
478.63
270.74
42,674.81
###
@ Rp.
51,750.00 = Rp
Sub total :
= Rp
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
120,000.00
120,000.00
51,750.00
51,750.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
352.94
41,572.50
478.63
27.07
42,431.14
94,181.14
@ Rp.
15,000.00 = Rp
Sub total :
= Rp
15,000.00
15,000.00
@ Rp.
70,587.00 = Rp
1,058.81
@ Rp.
83,145.00
@ Rp.
95,726.00
@ Rp.
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
12,471.75
1,435.89
81.22
15,047.67
30,047.67
= Rp
= Rp
11,250.00
11,250.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
705.87
8,314.50
957.26
54.15
10,031.78
21,281.78
@ Rp.
7,400.00 = Rp
Sub total :
= Rp
7,400.00
7,400.00
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
705.87
8,314.50
957.26
54.15
10,031.78
17,431.78
= Rp
= Rp
16,000.00
16,000.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
1,058.81
12,471.75
1,435.89
81.22
15,047.67
31,047.67
@ Rp.
180,000.00 = Rp
Sub total :
= Rp
180,000.00
180,000.00
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
3,529.35
41,572.50
4,786.30
270.74
50,158.89
###
109,250.00
Sub total :
Upah An. SNI ( Revisi ) 6.11.2
0.020 Oh Pekerja
0.200 Oh Tukang kayu
0.020 Oh Kepala tukang
0.001 Oh Mandor
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
= Rp
109,250.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
1,411.74
16,629.00
1,914.52
108.30
20,063.56
###
= Rp
= Rp
37,375.00
37,375.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
1,411.74
16,629.00
1,914.52
108.30
20,063.56
57,438.56
= Rp
= Rp
17,250.00
17,250.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
1,411.74
16,629.00
1,914.52
108.30
20,063.56
37,313.56
= Rp
= Rp
14,500.00
14,500.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
1,411.74
16,629.00
1,914.52
108.30
20,063.56
34,563.56
= Rp
= Rp
50,000.00
50,000.00
= Rp
= Rp
= Rp
= Rp
3,529.35
41,572.50
4,786.30
270.74
Sub total :
Total upah+bahan :
15 1 buah pasang door stop
Bahan An. SNI ( Revisi ) 6.13.1
1.000 Bh Door stop
Upah An. SNI ( Revisi ) 6.13.2
0.010 Oh Pekerja
0.100 Oh Tukang kayu
0.010 Oh Kepala tukang
0.0005 Oh Mandor
= Rp
= Rp
@ Rp.
50,000.00 = Rp
Sub total :
= Rp
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
50,158.89
###
50,000.00
50,000.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
705.87
8,314.50
957.26
54.15
10,031.78
60,031.78
@ Rp.
149,500.00 = Rp
Sub total :
= Rp
149,500.00
149,500.00
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@ Rp.
12,360.00 = Rp
Sub total :
= Rp
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
4,235.22
49,887.00
5,743.56
324.89
60,190.67
###
12,360.00
12,360.00
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
1,764.68
20,786.25
2,393.15
135.37
25,079.45
37,439.45
@ Rp.
43,000.00 = Rp
Sub total :
= Rp
47,300.00
47,300.00
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
1,058.81
12,471.75
1,435.89
81.22
15,047.67
62,347.67
@ Rp.
58,000.00 = Rp
Sub total :
= Rp
63,800.00
63,800.00
@ Rp.
@ Rp.
70,587.00 = Rp
83,145.00 = Rp
@ Rp.
95,726.00
@ Rp.
108,296.00
Sub total :
Total upah+bahan :
1,058.81
12,471.75
= Rp
= Rp
= Rp
= Rp
1,435.89
81.22
15,047.67
78,847.67
@ Rp.
105,000.00 = Rp
Sub total :
= Rp
115,500.00
115,500.00
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@ Rp.
113,000.00 = Rp
Sub total :
= Rp
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@ Rp.
95,000.00 = Rp
Sub total :
= Rp
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@ Rp.
98,000.00 = Rp
Sub total :
= Rp
@ Rp.
@ Rp.
70,587.00 = Rp
83,145.00 = Rp
1,058.81
12,471.75
1,435.89
81.22
15,047.67
###
124,300.00
124,300.00
1,764.68
20,786.25
2,393.15
135.37
25,079.45
###
104,500.00
104,500.00
1,058.81
12,471.75
1,435.89
81.22
15,047.67
###
107,800.00
107,800.00
1,058.81
12,471.75
@ Rp.
95,726.00
@ Rp.
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
@ Rp.
325,000.00 = Rp
Sub total :
= Rp
@
@
@
@
Rp.
70,587.00
Rp.
83,145.00
Rp.
95,726.00
Rp.
108,296.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
= Rp
= Rp
= Rp
1,435.89
81.22
15,047.67
###
209,000.00
209,000.00
1,058.81
12,471.75
1,435.89
81.22
15,047.67
###
357,500.00
357,500.00
1,058.81
12,471.75
1,435.89
81.22
15,047.67
###
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
Halaman : 111
PEKERJAAN SANITAIR
1. Memasang 1 buah kloset duduk/monoblok
BahanAn. SNI ( Revisi ) 6.1.1
1.000 Bh Kloset duduk/monobl @ Rp
6.000
% Perlengkapan CLOSED
Upah An. SNI ( Revisi ) 6.1.2
3.300
1.100
0.001
0.1600
OhPekerja
OhTukang batu
OhKepala tukang
OhMandor
@
@
@
@
Rp
Rp
Rp
Rp
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
OhPekerja
OhTukang batu
OhKepala tukang
OhMandor
OhPekerja
OhTukang batu
OhKepala tukang
OhMandor
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
125,000.00 = Rp
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
95,000.00
0.00
1,070.00
0.00
Sub total :
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
@
@
@
@
Rp
Rp
Rp
Rp
Bh Urinoir
@ Rp
% Perlengkapan urinoir
Kg Semen portland
@ Rp
m3 Pasir pasang
@ Rp
1,050,000.00 = Rp
= Rp
Sub total :
= Rp
@ Rp
@ Rp
180,250.00 =
Rp
Rp
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
70,587.00 =
95,726.00 =
Rp
Rp
@ Rp
0.100 OhMandor
@ Rp
95,726.00 =
Rp
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
Bh Wastafel
@ Rp
% Perlengkapan washtafel
Kg Semen portland
@ Rp
m3 Pasir pasang
@ Rp
OhPekerja
OhTukang batu
OhKepala tukang
OhMandor
108,296.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
OhPekerja
OhTukang batu
OhKepala tukang
OhMandor
@
@
@
@
Rp
Rp
Rp
Rp
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
@ Rp
@
@
@
@
OhPekerja
OhTukang batu
OhKepala tukang
OhMandor
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
75,000.00 = Rp
1,070.00 = Rp
0.00 = Rp
Sub total :
= Rp
Rp
Rp
Rp
Rp
450,000.00 =
=
1,070.00 =
0.00 =
Sub total :
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
145,000.00 = Rp
= Rp
Sub total :
= Rp
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
0.00
1,070.00
0.00
375.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
=
=
=
=
Rp
Rp
Rp
Rp
@ Rp
1,000.00 = Rp
Sub total :
= Rp
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
OhPekerja
OhTukang batu
OhKepala tukang
OhMandor
@
@
@
@
Rp
Rp
Rp
Rp
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
OhPekerja
OhTukang batu
OhKepala tukang
OhMandor
@
@
@
@
OhPekerja
OhTukang batu
OhKepala tukang
OhMandor
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@
@
@
@
Rp
Rp
Rp
Rp
@
@
@
@
Rp
Rp
Rp
Rp
345,000.00
8,750.00
600,000.00
72,072.00
Sub total :
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
Rp
Rp
Rp
Rp
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
575,000.00 = Rp
= Rp
Sub total :
= Rp
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
1,250,000.00 = Rp
= Rp
Sub total :
= Rp
Rp
Rp
Rp
Rp
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
12.000
13,000.00 = Rp
= Rp
Sub total :
= Rp
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
@
@
@
@
Rp
Rp
Rp
Rp
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
20,000.00
0.00
1,070.00
0.00
0.00
Sub total :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
@
@
@
@
Rp
Rp
Rp
Rp
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
25,000.00
0.00
1,070.00
0.00
0.00
Sub total :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
@
@
@
@
Rp
Rp
Rp
Rp
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
) cm, tinggi 35 cm
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
@ Rp
@ Rp
0.00
1,070.00
0.00
0.00
8,750.00
0.00
Sub total :
70,587.00 =
95,726.00 =
Rp
Rp
@ Rp
@ Rp
95,726.00 = Rp
108,296.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
) cm, tinggi 50 cm
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
0.00
1,070.00
0.00
0.00
8,750.00
0.00
Sub total :
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
@
@
@
@
Rp
Rp
Rp
Rp
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
0.00
1,070.00
0.00
0.00
8,750.00
0.00
Sub total :
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
70,587.00
95,726.00
95,726.00
108,296.00
95,726.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
) cm, tinggi 65 cm
@
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
@
@
@
@
@
Rp
Rp
Rp
Rp
Rp
@ Rp
@
@
@
@
Rp
Rp
Rp
Rp
45,000.00 = Rp
= Rp
Sub total :
= Rp
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
35
@ Rp
115,000.00 = Rp
= Rp
Sub total :
= Rp
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
@
@
@
@
Rp
Rp
Rp
Rp
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@ Rp
@
@
@
@
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@
@
@
@
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@
@
@
@
Rp
Rp
Rp
Rp
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
165,000.00 = Rp
= Rp
Sub total :
= Rp
Rp
Rp
Rp
Rp
@ Rp
Rp
Rp
Rp
Rp
Rp
Rp
115,000.00 = Rp
= Rp
Sub total :
= Rp
Rp
Rp
Rp
Rp
@ Rp
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
292,500.00 = Rp
= Rp
Sub total :
= Rp
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
35
@ Rp
397,100.00 = Rp
= Rp
Sub total :
= Rp
@ Rp
@ Rp
70,587.00 =
95,726.00 =
Rp
Rp
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
@ Rp
@ Rp
95,726.00 = Rp
108,296.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
@ Rp
@
@
@
@
4,250.00 = Rp
= Rp
Sub total :
= Rp
Rp
Rp
Rp
Rp
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@ Rp
@
@
@
@
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@
@
@
@
Rp
Rp
Rp
Rp
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
6,468.75 = Rp
= Rp
Sub total :
= Rp
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@ Rp
Rp
Rp
Rp
Rp
Rp
Rp
6,050.00 = Rp
= Rp
Sub total :
= Rp
Rp
Rp
Rp
Rp
@ Rp
=
=
=
=
=
=
=
=
=
=
=
=
10,425.00 =
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Sub total :
@
@
@
@
Rp
Rp
Rp
Rp
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
Rp
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
@ Rp
@
@
@
@
Rp
Rp
Rp
Rp
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@ Rp
@
@
@
@
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@
@
@
@
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
23,750.00 = Rp
= Rp
Sub total :
= Rp
Rp
Rp
Rp
Rp
11,250.00 = Rp
= Rp
Sub total :
= Rp
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
265,000.00 = Rp
75,000.00 = Rp
Sub total :
= Rp
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
115,000.00
55,000.00
1,070.00
0.00
Sub total :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
@
@
@
@
Rp
Rp
Rp
Rp
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
D:\Budi\DataBudi\AnalisaSNI.wk4\2006.
@ Rp
@ Rp
@
@
@
@
35,000.00 = Rp
2,500.00 = Rp
Sub total :
= Rp
Rp
Rp
Rp
Rp
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
@ Rp
@
@
@
@
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
15,000.00 = Rp
Sub total :
= Rp
Rp
Rp
Rp
Rp
70,587.00
95,726.00
95,726.00
108,296.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Volume
Uraian pekerjaan
13
4
3
29
1
0
2
2
1
5
20
1
@
M3 Galian tanah
M3Urug kembali tanah@
M3 Pasang batu bata @
@
M2 Plesteran 1:2
Beton tumbuk 1:2:3. @
M3 Beton bertulang 1 @
@
Kerikil keringan
@
M3 Pasir saringan
M' Pasang pipa besi O@
M' Pasang pipa PVC @
@
Kg Ijuk Saringan
@
Alat - alat bantu
Harga satuan.
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
42,760.15
#REF!
413,542.62
38,224.40
396,551.63
2,549,041.03
0.00
0.00
35,000.00
57,189.37
7,500.00
35,000.00
Jumlah harga
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Jumlah
D:\Budi\DataBudi z
Rp
1,050,000.00
63,000.00
1,113,000.00
232,937.10
105,298.60
95.73
17,327.36
355,658.79
1,468,658.79
125,000.00
6,420.00
0.00
131,420.00
70,587.00
143,589.00
14,358.90
17,327.36
245,862.26
377,282.26
95,000.00
0.00
6,420.00
0.00
6,420.00
70,587.00
143,589.00
28,717.80
11,912.56
254,806.36
261,226.36
180,250.00
54,075.00
6,420.00
0.00
240,745.00
70,587.00
95,726.00
9,572.60
Halaman : 112
10,829.60
186,715.20
427,460.20
450,000.00
54,000.00
6,420.00
0.00
510,420.00
14,117.40
138,802.70
14,358.90
10,829.60
178,108.60
688,528.60
75,000.00
6,420.00
0.00
81,420.00
148,232.70
71,794.50
6,700.82
11,912.56
238,640.58
320,060.58
145,000.00
26,100.00
171,100.00
127,056.60
258,460.20
51,692.04
11,912.56
449,121.40
620,221.40
0.00
128,400.00
0.00
135,000.00
6,000.00
141,000.00
Halaman : 113
423,522.00
287,178.00
28,717.80
32,488.80
771,906.60
912,906.60
1,250,000.00
250,000.00
1,500,000.00
0.00
7,179.45
71,794.50
27,074.00
106,047.95
1,606,047.95
575,000.00
115,000.00
690,000.00
0.00
7,179.45
71,794.50
27,074.00
106,047.95
796,047.95
310,500.00
1,575,000.00
150,000.00
360,360.00
15,000.00
2,410,860.00
247,054.50
430,767.00
86,153.40
97,466.40
861,441.30
3,272,301.30
2,395,860.00
13,000.00
1,560.00
14,560.00
Halaman : 114
211,761.00
430,767.00
86,153.40
97,466.40
826,147.80
840,707.80
22,000.00
0.00
4,194.40
0.00
0.00
26,194.40
9,882.18
6,700.82
670.08
758.07
18,011.15
44,205.55
27,500.00
0.00
11,021.00
0.00
0.00
38,521.00
26,823.06
18,187.94
1,818.79
2,057.62
48,887.42
87,408.42
0.00
47,080.00
0.00
0.00
14,000.00
0.00
61,080.00
11,764.50
97,161.89
143.59
1,732.74
110,802.72
171,882.72
Halaman : 115
0.00
82,390.00
0.00
0.00
22,750.00
0.00
105,140.00
100,233.54
44,991.22
4,499.12
7,689.02
157,412.90
262,552.90
0.00
121,980.00
0.00
0.00
42,437.50
0.00
164,417.50
152,467.92
68,922.72
6,892.27
11,695.97
9,572.60
249,551.48
413,968.98
54,000.00
15,750.00
69,750.00
3,811.70
8,615.34
861.53
2,923.99
16,212.56
85,962.56
138,000.00
40,250.00
178,250.00
Halaman : 116
3,811.70
8,615.34
861.53
2,923.99
16,212.56
194,462.56
138,000.00
40,250.00
178,250.00
3,811.70
8,615.34
861.53
2,923.99
16,212.56
194,462.56
198,000.00
57,750.00
255,750.00
7,623.40
17,230.68
1,723.07
584.80
27,161.94
282,911.94
351,000.00
102,375.00
453,375.00
7,623.40
17,230.68
1,723.07
584.80
27,161.94
480,536.94
476,520.00
138,985.00
615,505.00
9,529.25
21,538.35
Halaman : 117
2,153.84
736.41
33,957.84
649,462.84
5,100.00
1,487.50
6,587.50
2,541.13
5,743.56
574.36
194.93
9,053.98
15,641.48
7,260.00
2,117.50
9,377.50
2,541.13
5,743.56
574.36
194.93
9,053.98
18,431.48
7,762.50
2,264.06
10,026.56
2,541.13
5,743.56
574.36
194.93
9,053.98
19,080.54
12,510.00
3,648.75
16,158.75
2,541.13
5,743.56
574.36
194.93
9,053.98
25,212.73
Halaman : 118
13,500.00
3,937.50
17,437.50
2,541.13
5,743.56
574.36
194.93
9,053.98
26,491.48
28,500.00
8,312.50
36,812.50
5,717.55
12,923.01
1,292.30
444.01
20,376.87
57,189.37
265,000.00
75,000.00
340,000.00
2,117.61
28,717.80
2,871.78
162.44
33,869.63
373,869.63
115,000.00
55,001.00
1,090.00
0.05
171,091.05
3,529.35
47,863.00
4,786.30
270.74
56,449.39
227,540.44
Halaman : 119
35,000.00
62.50
35,062.50
705.87
9,572.60
957.26
541.48
11,777.21
46,839.71
15,000.00
15,000.00
705.87
9,572.60
957.26
541.48
11,777.21
26,777.21
15 ORANG.
m dalam 2m )
Jumlah harga
555,882.00
#REF!
1,240,627.85
1,108,507.60
277,586.14
509,808.21
0.00
0.00
35,000.00
285,946.86
150,000.00
35,000.00
#REF!
Halaman : 120
PROYEK
:
LOKASI
:
PEKERJAAN :
No.
1
Jenis Pekerjaan
PEK.STRUKTUR BETON
- Galian tanah pondasi dan sloof
- Pas.Batu Kali untuk pondasi adukan 1:4
- Cor sloof beton adukan 1:2:3
Total pek.Struktur
2
PEK.FISHING
- Pas.Batu bata
- pas.Ubin
Total pek.Finishing
Grand Total
Unit
m3
Volume
###
Harga Satuan
Rp.
80,014.25
Total harga
Rp.
258,846,098.75
5,652,655.00
264,498,753.75
264,498,753.75
PROYEK
:
LOKASI
:
PEKERJAAN :
No.
1
Jenis Pekerjaan
Galian tanah pondasi dan sloof
Unit
M3
Volume
###
Harga Satuan
Rp.
80,014.25
Total harga
Rp.
258,846,098.75