Standard RAB SNI2008-Konsultan
Standard RAB SNI2008-Konsultan
Compres 95 %.
Ke
lom NO.
pok
1
SATUAN
A.
B.
1
2
3
4
5
6
7
1
2
3
4
5
6
7
8
9
10
11
12
13
15
16
17
18
19
20
C
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
BAHAN PASIR
Pasir Urug / Tanah katel.
Pasir Pasang
Pasir Cor
Sirtu urug
Tanah Urug
Tanah grosok
Tanah taman
BAHAN BATU
Batu Kali Pecah 15/20 ( tangan )
Batu Kali/ batu Quary
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.
BAHAN PAVING STONE.
Paving stone abu-2 tb. 6 cm (3 berlian-DT
Paving stone abu-2 tb. 6 cm (4 persegi pjn
Paving stone abu-2 tb. 6 cm (type-DT1 / S
Paving stone abu-2 tb. 6 cm (type-DT2)
Paving stone abu-2 tb. 6 cm (type-DT7)
Paving stone abu-2 tb. 8 cm (3 berlian-DT
Paving stone abu-2 tb. 8 cm (4 persegi pjn
Paving stone abu-2 tb. 8 cm (type-DT1 / S
Paving stone abu-2 tb. 8 cm (type-DT2)
Paving stone abu-2 tb. 8 cm (type-DT7)
Paving stone merah tb. 6 cm (3 berlian-D
Paving stone merah tb. 6 cm (type-DT1 /
Paving stone merah tb. 6 cm (type-segi e
Paving stone merah tb. 8 cm (3 berlian-D
Paving stone mrh tb. 8 cm (4 persegi pjng
Paving stone merah tb. 8 cm (type-DT1)
Paving stone merah tb. 8 cm (type-segi e
HARGA
SATUAN BAHAN
5
M3
M3
M3
M3
M3
M3
M3
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
74,520.00
90,684.40
93,610.00
39,100.00
39,100.00
68,310.00
59,800.00
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.
92,000.00
85,330.00
87,942.80
108,713.64
116,380.00
151,294.00
146,740.00
157,117.60
212,520.00
195,500.00
149,776.00
174,570.00
137,126.00
380,696.00
346,104.00
38,962.00
300.00
270.00
2,226.40
Bj
Bj
Bj
Bj
Bj
Bj
Bj
Bj
Bj
Bj
Bj
Bj
Bj
Bj
Bj
Bj
Bj
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
4
M2
M2
bh
bh
bh
bh
bh
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
900.00
765.00
800.00
1,012.00
1,104.00
1,242.00
1,210.00
1,550.00
800.00
1,518.00
1,242.00
1,242.00
1,242.00
1,550.00
1,550.00
1,104.00
1,407.60
Halaman : 122
5
0.00
0.00
4,480.40
2,226.40
0.00
0.00
0.00
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
2
18
19
20
21
22
23
24
3
Paving stone / beton blok kelas I
Paving stone / beton blok kelas II
Rooster beton
Bata berongga
Hollow block 10
Hollow block 15
Hollow block 20
25
26
27
D
1
2
3
4
5
6
E
1
2
3
4
F
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
G
1
2
3
4
5
6
7
8
9
10
Conblock 10
Conblock 15
Conblock 20
BAHAN SEMEN / P.C.
Semen Gresik 50 kg
Semen Gresik 1kg
Semen warna
Semen Tiga Roda 50 kg
Semen putih ( Azano / Tiga Roda )
Semen merah
BAHAN KAPUR.
Kapur bubuk
Kapur bubuk
Kapur bubuk 1 sak.
Kapur gamping
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
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.3m
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
Kayu kruing /bengkirai/kempas blk 8/12,6
bh
bh
bh
Rp.
Rp.
Rp.
Zak
1Kg
1Kg
Zak
Zak
M3
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
M3
1Kg
1 Sak
1Kg
Rp.
Rp.
Rp.
Rp.
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.
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
4
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.
lbr
Rp.
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
2
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
26
H
1
3
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
Kayu dolken.
Kayu Sirap
Kayu Sirap
Kayu bakar.
I j u k
Gedek
BAHAN TRIPLEKS / KAYU LAPIS.
Teakwood 90.210. x 4 mm
0.00
0.00
4,968.00
0.00
41,492.00
829.84
6,900.00
0.00
67,675.20
138,000.00
0.00
450,174.40
552.00
4,553.08
2,336.80
0.00
2,350.00
460.00
5,290.00
4,800.00
5,888.00
6,210.00
0.00
140,000.00
130,000.00
11,500.00
9,062.00
33,764.00
33,994.00
36,938.00
38,713.60
38,410.00
35,677.60
37,195.60
41,998.00
49,496.00
43,240.00
60,030.00
65,000.00
42,000.00
59,156.00
0.00
15,939,000.00
8,602,000.00
10,810,000.00
17,940,000.00
5,750,000.00
4,100,000.00
6,520,500.00
3,499,526.36
3,946,800.00
3,864,000.00
Halaman : 123
5
3,818,000.00
3,818,000.00
2,530,000.00
3,542,000.00
3,404,000.00
3,818,000.00
46,211.60
2,622,000.00
2,248,480.00
1,978,000.00
2,609,120.00
3,680.00
1,886.00
0.00
2,208,920.00
5,372.80
10,672.00
0.00
65,780.00
2
3
4
5
6
7
8
9
10
11
12
13
14
15
I
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
Teakwood 110.210. x 4 mm
Teakwood 122.244. x 4 mm
Triplek lapis aluminium
Triplek lapis formika
Triplek 90.210. x 3 mm
Triplek 90.210. x 4 mm
Triplek 120.240. x 2 mm
Triplek 120.240. x 3 mm
Triplek 120.240. x 5 mm
Triplek 120.240. x 6 mm
Triplek 120.240. x 9 mm
Triplek 120.240. x 12 mm
List plafond 1,5/4 profil kayu kamper
List plafond 1/5
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.
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
lbr
m'
m'
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
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
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.
4
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.
Ljr
Ljr
Ljr
Ljr
Ljr
Ljr
Ljr
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Ljr
Ljr
Ljr
Ljr
Ljr
Ljr
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
2
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
J
1
2
3
4
5
6
7
K
1
2
3
4
5
6
3
Paku reng
Paku usuk
Paku eternit
Paku sekrup
Mur baut kuda-kuda
Mur baut kuda-kuda
Plat 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
BAHAN PIPA BESI..
Pipa air galvanis medium 1/2"
Pipa air galvanis medium 3/4"
Pipa air galvanis medium 1"
Pipa air galvanis medium 1,25"
Pipa air galvanis medium 2"
Pipa air galvanis medium 3"
Pipa air galvanis medium 4"
BAHAN PIPA P.V.C..
Pipa PVC AW dia 1/2" 4 m
Pipa PVC AW dia 3/4" 4m
Pipa PVC AW dia 1".4m
Pipa PVC D dia 2" 4 m
Pipa PVC D dia 3" 4 m
Pipa PVC D dia 4" 4m
85,468.00
81,512.00
59,800.00
62,330.00
26,910.00
41,998.00
52,992.00
54,142.00
91,908.00
89,700.00
119,600.00
126,500.00
10,350.00
3,312.00
0.00
44,640.00
55,680.00
47,040.00
59,040.00
44,640.00
47,040.00
2,400.00
11,500.00
14,926.08
29,083.04
41,084.44
62,538.84
76,566.08
124,200.00
8,740.00
11,638.00
10,530.00
10,166.00
10,764.00
6,808.00
11,220.32
13,965.60
19,044.00
17,181.00
15,675.00
Halaman : 124
5
9,779.60
10,478.80
10,478.80
15,985.00
11,891.00
29,900.00
9,384.00
2,990.00
216.20
1,679.00
240,488.00
274,712.00
82,873.60
94,116.00
102,580.00
248,630.00
0.00
64,000.00
80,270.00
105,800.00
200,422.00
269,100.00
365,332.00
608,580.00
0.00
42,166.36
27,351.60
36,340.00
52,900.00
77,740.00
336,720.00
7
8
L
1
2
3
4
5
6
7
8
9
10
M
1
2
3
4
5
6
7
8
9
10
11
12
13
14
Ljr
Bh
Rp.
Rp.
Mtr
Mtr
Mtr
Mtr
Mtr
Mtr
Mtr
Mtr
Mtr
Mtr
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
4
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.
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.
m2
m2
m2
m2
Rp.
Rp.
Rp.
Rp.
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
2
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
N
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
O
1
2
3
4
3
Acustik ukuran 60 x 120 Cm.
Calsiboardt 1x1m Calsibort 5 mm
Asbes datar tebal 4 mm
Asbes datar tebal 3,5 mm
Asbes gelombang besar 225 x 110
Asbes gelombang besar Per M2
Asbes gelombang kecil 225 x 105
Asbes gelombang kecil Per M2.
Bubungan Asbes Gelombang besar
Bubungan Asbes Gelombang kecil
Seng plat BJLS 30.80.300 cm
Seng gelombang BJLS 28
Seng gelombang BJLS 30
Seng plat BJLS 28
Seng plat BJLS 30
Seng Galvalum DJLS 45 warna lebar efek
Seng Galvalum DJLS 45 polos lbr efektif
BAHAN PENGECATAN + POLITUR..
Kertas gosok
Plamur tembok
Plamur kayu " PEDANG "
Cat kayu / besi EMCO/setara
Cat tembok "wathershilt" merk Duluk ; Jot
Cat tembok "DECOLITH"
Cat tembok "PARAGON"
Cat kayu dasar
Cat tembok "ICI Catilac"
Cat meni "PEDANG"
Dempul kayu
Minyak cat / thiner B
Tinner A
Spiritus
Plitur jadi
Vernis
Lem putih " RAJAWALI "
Lem kayu aica aibon
Teer
Cherlag
BAHAN KACA.
Kaca bening 3 mm
Kaca bening 5 mm
Kaca raybend 5 mm
Kaca buram 5 mm
78,200.00
6,900.00
0.00
21,620.00
24,288.00
29,578.00
34,040.00
62,100.00
71,300.00
96,600.00
110,400.00
16,100.00
20,700.00
0.00
984.40
1,058.00
2,732.40
5,032.40
1,094.80
11,996.80
7,866.00
1,812.40
3,063.60
4,370.00
8,740.00
13,570.00
11,270.00
36,018.00
Halaman : 125
5
54,970.00
15,088.00
10,782.40
9,200.00
80,012.40
29,090.40
56,810.00
19,991.60
63,093.60
48,438.00
32,200.00
78,660.00
64,400.00
62,560.00
78,660.00
103,224.00
59,800.00
0.00
4,000.00
9,196.00
10,351.84
46,432.40
54,648.00
21,620.00
20,447.00
32,117.20
31,924.00
12,420.00
19,200.40
5,888.00
14,664.80
13,340.00
35,420.00
41,593.20
8,625.00
19,320.00
7,636.00
39,100.00
0.00
37,306.00
56,396.00
65,090.00
91,080.00
5
6
7
8
9
P
1
2
3
4
5
6
7
8
9
10
Kaca cermin 5 mm
Kaca cermin 6 mm
Kaca patri warna 5 mm
Kaca painting 5 mm
Kaca nako + rangka "NIKY"
BAHAN PENGANTUNG + KUNCI.
Kunci "ALPHA Bulat" 1 x putar
Kunci "SILINDER" 1 x putar
Kunci "ANCHOR" / UNION / Yale 2 x tan
Kunci "KUDA TERBANG" 2 x putar
Kunci tanam "ANTIK" 2 x putar
Kunci selot kuningngan panjang 25 Cm
Kunci selot kuningngan panjang 15 Cm
Kunci selot hitam panjang 25 Cm
Kunci selot hitam panjang 15 Cm
Kunci lemari 808.
m2
m2
m2
m2
Dn
Rp.
Rp.
Rp.
Rp.
Rp.
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
11
12
13
14
15
16
17
18
19
20
21
Unit
Unit
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Psg
Psg
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
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.
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.
Q
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
R
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
126,500.00
328,900.00
325,000.00
192,280.00
16,100.00
0.00
58,420.00
47,610.00
82,800.00
121,440.00
110,400.00
100,510.00
53,820.00
14,674.00
16,872.80
6,440.00
Halaman : 126
5
100,740.00
115,000.00
15,410.00
7,562.40
12,788.00
61,097.20
8,602.00
187,000.00
25,300.00
16,399.00
6,976.36
0.00
39,790.00
27,830.00
32,752.00
331,200.00
322,000.00
13,800.00
82,800.00
111,320.00
814,660.00
11,500.00
5,750.00
365,000.00
203,669.60
989,230.00
1,766,400.00
5,899,960.00
6,489,680.00
7,138,280.00
0.00
73,600.00
11,500.00
20,240.00
27,600.00
8,740.00
10,626.00
2,300.00
2,999.20
2,336.80
17,305.20
11,040.00
15,640.00
3,261.40
3,400.32
4,979.04
18,400.00
27,600.00
73,416.00
104,880.00
149,040.00
Halaman : 127
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
NO.
URAIAN TENAGA
SATUAN
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
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
TUKANG BESI
TUKANG CAT
TUKANG ASPAL
TUKANG PLITUR
TUKANG LISTRIK
PEKERJA TUKANG GALI TANAH.
PEMBANTU TUKANG BATU
PEMBANTU TUKANG KAYU
PEMBANTU TUKANG CAT
PEMBANTU TUKANG BESI
PEMBANTU TUKANG LISTRIK
SOPIR TRUK.
PEJAGA API
PEJAGA MALAM
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Org / hr
Sidoarjo,
UPAH PERHARI
4
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
120,000.000
110,000.000
110,000.000
110,000.000
110,000.000
110,000.000
110,000.000
#REF!
100,000.000
100,000.000
100,000.000
100,000.000
100,000.000
100,000.000
100,000.000
75,000.000
75,000.000
75,000.000
75,000.000
75,000.000
75,000.000
32,750.000
32,750.000
40,000.000
Januari 2008.
Menyetujui:
Plt. Kasubdin Tata Bangunan
Dinas PU Cipta Karya dan Permukiman
Kabupaten Sidoarjo.
KUSDI
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
Halaman : 128
HARGA 2008-I
81,000.00
98,570.00
101,750.00
42,500.00
42,500.00
74,250.00
65,000.00
100,000.00
92,750.00
95,590.00
118,167.00
126,500.00
164,450.00
159,500.00
170,780.00
231,000.00
212,500.00
162,800.00
189,750.00
149,050.00
413,800.00
376,200.00
42,350.00
300.00
270.00
2,420.00
900.00
1,500.00
800.00
1,100.00
1,200.00
1,350.00
1,350.00
1,700.00
800.00
1,650.00
1,350.00
1,350.00
1,350.00
1,700.00
1,750.00
1,200.00
1,530.00
4,870.00
2,420.00
5,400.00
45,100.00
902.00
7,500.00
73,560.00
150,000.00
489,320.00
600.00
4,949.00
2,540.00
700.00
500.00
5,750.00
14,200.00
6,400.00
6,750.00
148,500.00
90,000.00
12,500.00
9,850.00
36,700.00
36,950.00
40,150.00
42,080.00
41,750.00
38,780.00
40,430.00
45,650.00
53,800.00
47,000.00
65,250.00
65,000.00
64,300.00
17,325,000.00
9,350,000.00
11,750,000.00
19,500,000.00
5,887,833.00
4,168,333.00
7,087,500.00
3,803,833.00
4,290,000.00
4,200,000.00
4,150,000.00
4,150,000.00
2,750,000.00
3,850,000.00
3,700,000.00
4,150,000.00
50,230.00
2,850,000.00
2,444,000.00
2,150,000.00
2,836,000.00
4,000.00
2,050.00
2,401,000.00
5,840.00
11,600.00
71,500.00
92,900.00
88,600.00
65,000.00
67,750.00
29,250.00
45,650.00
57,600.00
58,850.00
99,900.00
97,500.00
130,000.00
137,500.00
11,250.00
3,600.00
46,500.00
58,000.00
49,000.00
61,500.00
46,500.00
49,000.00
2,500.00
12,500.00
16,224.00
31,612.00
44,657.00
67,977.00
83,224.00
135,000.00
9,500.00
12,650.00
11,700.00
11,050.00
11,700.00
7,400.00
12,196.00
15,180.00
20,700.00
18,675.00
16,500.00
10,630.00
11,390.00
11,390.00
17,375.00
12,925.00
32,500.00
10,200.00
3,250.00
235.00
1,825.00
261,400.00
298,600.00
90,080.00
102,300.00
111,500.00
270,250.00
69,800.00
87,250.00
115,000.00
217,850.00
292,500.00
397,100.00
661,500.00
45,833.00
29,730.00
39,500.00
57,500.00
84,500.00
366,000.00
85,000.00
7,500.00
23,500.00
26,400.00
32,150.00
37,000.00
67,500.00
77,500.00
105,000.00
120,000.00
17,500.00
22,500.00
1,070.00
1,150.00
2,970.00
5,470.00
1,190.00
13,040.00
8,550.00
1,970.00
3,330.00
4,750.00
9,500.00
14,750.00
12,250.00
39,150.00
59,750.00
16,400.00
11,720.00
10,000.00
86,970.00
31,620.00
61,750.00
21,730.00
68,580.00
52,650.00
35,000.00
85,500.00
70,000.00
68,000.00
85,500.00
112,200.00
65,000.00
4,150.00
9,680.00
11,252.00
50,470.00
59,400.00
23,500.00
22,225.00
34,910.00
34,700.00
13,500.00
20,870.00
6,400.00
15,940.00
14,500.00
38,500.00
45,210.00
9,375.00
21,000.00
8,300.00
42,500.00
40,550.00
61,300.00
70,750.00
99,000.00
137,500.00
357,500.00
378,500.00
209,000.00
17,500.00
63,500.00
51,750.00
90,000.00
132,000.00
120,000.00
109,250.00
58,500.00
15,950.00
18,340.00
7,000.00
109,500.00
125,000.00
16,750.00
8,220.00
13,900.00
66,410.00
9,350.00
187,000.00
27,500.00
17,825.00
7,583.00
43,250.00
30,250.00
35,600.00
360,000.00
350,000.00
15,000.00
90,000.00
121,000.00
885,500.00
12,500.00
6,250.00
375,000.00
221,380.00
1,075,250.00
1,920,000.00
6,413,000.00
7,054,000.00
7,759,000.00
80,000.00
12,500.00
22,000.00
30,000.00
9,500.00
11,550.00
2,500.00
3,260.00
2,540.00
18,810.00
12,000.00
17,000.00
3,545.00
3,696.00
5,412.00
20,000.00
30,000.00
79,800.00
114,000.00
162,000.00
61,750.00
46,310.00
46,310.00
46,000.00
46,310.00
46,310.00
46,000.00
43,130.00
43,130.00
43,130.00
43,130.00
43,130.00
43,130.00
43,130.00
43,130.00
34,500.00
34,500.00
34,500.00
34,500.00
34,500.00
34,500.00
40,250.00
34,500.00
40,250.00
19
10###
12
75,000.00 = Rp
120,000.00 = Rp
= Rp
= Rp
3,404,000.00
10,478.80
3,818,000.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
40,848.00
209.58
26,726.00
67,783.58
100,000.00
75,000.00
110,000.00
120,000.00
Sub total :
Total Upah dan Bahan
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
10,000.00
7,500.00
1,100.00
600.00
19,200.00
86,983.58
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
3,680.00
829.84
93,610.00
137,126.00
3,404,000.00
10,478.80
7,636.00
Sub total :
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,600.00
4,564.12
468.05
1,234.13
245,088.00
628.73
3,054.40
259,637.43
110,000.00
75,000.00
110,000.00
120,000.00
Sub total :
Total Upah dan Bahan
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
22,000.00
30,000.00
2,200.00
2,400.00
56,600.00
316,237.43
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
Halaman : 1
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
7,500.00
6,000.00
13,500.00
13,500.00
3,680.00
829.84
6,808.00
93,610.00
137,126.00
10,478.80
Sub total :
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,600.00
1,659.68
170,200.00
468.05
1,234.13
628.73
178,790.59
@ Rp
@ Rp
@ Rp
@ Rp
110,000.00
75,000.00
110,000.00
120,000.00
Sub total :
Total Upah dan Bahan
=
=
=
=
=
=
3,680.00
3,404,000.00
10,478.80
41,492.00
93,610.00
137,126.00
32,200.00
Sub total :
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
22,000.00
22,500.00
2,200.00
2,400.00
49,100.00
227,890.59
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,600.00
612,720.00
8,906.98
11,182.60
29,044.40
13,602.66
9,361.00
20,568.90
8,100.00
15,640.00
32,200.00
4,511.68
12,420.00
3,248.52
786,106.74
Rp
Rp
Rp
Rp
Rp
Rp
Rp
220,000.00
100,000.00
75,000.00
33,000.00
6,000.00
434,000.00
1,220,106.74
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
6,256.00
714,840.00
3,143.64
435,666.00
2,808.30
6,856.30
48,300.00
1,217,870.24
Halaman : 2
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
@ Rp
@ Rp
110,000.00
75,000.00
110,000.00
120,000.00
Sub total :
Total Upah dan Bahan
@ Rp
@ Rp
@ Rp
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
220,000.00
75,000.00
22,000.00
6,000.00
323,000.00
1,540,870.24
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
11,040.00
939,504.00
7,335.16
48,300.00
1,006,179.16
110,000.00 = Rp
75,000.00 = Rp
110,000.00 = Rp
165,000.00
75,000.00
16,500.00
3,680.00
3,404,000.00
10,478.80
32,200.00
Sub total :
0.050 Oh Mandor
120,000.00 = Rp
Sub total :
= Rp
Total Upah dan Bahan
= Rp
@ Rp
3,680.00
3,404,000.00
10,478.80
41,492.00
93,610.00
137,126.00
32,200.00
54,142.00
Sub total :
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,600.00
633,144.00
3,143.64
746,856.00
2,808.30
6,856.30
48,300.00
73,091.70
1,518,799.94
110,000.00
75,000.00
110,000.00
120,000.00
Sub total :
Total Upah dan Bahan
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
220,000.00
75,000.00
22,000.00
6,000.00
323,000.00
1,841,799.94
=
=
=
=
Rp
Rp
Rp
Rp
137,448.00
838.30
54,000.00
192,286.30
= Rp
= Rp
= Rp
33,000.00
180.00
33,000.00
= Rp
225,286.30
Halaman : 3
20,000.00 = Rp
5,372.80 = Rp
Sub total :
= Rp
20,000.00
1,343.20
21,343.20
@ Rp
@ Rp
@ Rp
@ Rp
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
6,000.00
262,500.00
1,268,679.16
@ Rp
@ Rp
@ Rp
@ Rp
110,000.00
110,000.00
75,000.00
120,000.00
Sub total :
Total Upah dan Bahan
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
27,500.00
220.00
1,275.00
1,560.00
30,555.00
51,898.20
@ Rp
@ Rp
@ Rp
92,000.00
108,713.64
90,684.40
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
13,800.00
9,784.23
906.84
24,491.07
75,000.00
120,000.00
Sub total :
Total Upah dan Bahan
=
=
=
=
Rp
Rp
Rp
Rp
75,000.00
6,000.00
81,000.00
105,491.07
75,000.00 = Rp
120,000.00 = Rp
Sub total :
= Rp
500,025.00
39,960.00
539,985.00
@ Rp
@ Rp
@ Rp
@ Rp
Total Upah
= Rp
539,985.00
@ Rp
@ Rp
75,000.00
120,000.00
Sub total :
Total Upah
=
=
=
=
Rp
Rp
Rp
Rp
500,025.00
3,960.00
503,985.00
503,985.00
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,600.00
2,074.60
38,640.00
468.05
1,234.13
245,088.00
628.73
5,589.00
298,322.51
= Rp
22,000.00
Rp
Rp
Rp
Rp
Rp
Halaman : 4
30,000.00
2,200.00
2,400.00
56,600.00
354,922.51
= Rp
= Rp
8,265.10
8,265.10
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
0.400 Oh Pekerja
0.020 Oh Kepala Tukang
0.020 Oh Mandor
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
120,000.00
Sub total :
Total Upah dan Bahan
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
3,150.00
440.00
4,620.00
240.00
8,450.00
16,715.10
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
194,266.65
67,016.25
6,927.14
20,020.40
37,342.80
325,573.24
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
12,500.00
28,125.00
1,320.00
2,280.00
44,225.00
369,798.24
197,025.00
63,825.00
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
Halaman : 5
19
10
12
PEKERJAAN TANAH
1. 1 m3 Galian Untuk Tanah Biasa sedalam 1 m
Upah An. SNI ( Revisi ) 6.1.1
0.400 Oh Pekerja
@ Rp 75,000.00 = Rp.
0.040 Oh Mandor
@ Rp 120,000.00 = Rp.
= Rp.
Total Upah
= Rp
30,000.00
4,800.00
34,800.00
34,800.00
39,450.00
6,240.00
45,690.00
45,690.00
55,125.00
8,760.00
63,885.00
63,885.00
46,875.00
7,440.00
54,315.00
54,315.00
93,750.00
15,000.00
108,750.00
108,750.00
61,875.00
9,840.00
71,715.00
71,715.00
@ Rp 75,000.00
@ Rp 120,000.00
Sub total :
Total Upah
= Rp.
= Rp.
= Rp.
= Rp
3,750.00
600.00
4,350.00
4,350.00
@ Rp 75,000.00 = Rp.
38,700.00
Halaman : 6
@ Rp 120,000.00 = Rp.
Sub total :
= Rp.
Total Upah
= Rp
6,000.00
44,700.00
44,700.00
@ Rp 75,000.00 = Rp.
@ Rp 120,000.00 = Rp.
14,400.00
2,280.00
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
0.050 Oh Mandor
9. 1 m3 Urugan kembali
Upah An. SNI ( Revisi ) 6.9.1
0.192 Oh Pekerja
0.019 Oh Mandor
12
Sub total :
Total Upah
= Rp.
= Rp
16,680.00
16,680.00
@ Rp 75,000.00
@ Rp 120,000.00
Sub total :
Total Upah
= Rp.
= Rp.
= Rp.
= Rp
37,500.00
6,000.00
43,500.00
43,500.00
@ Rp 74,520.00 = Rp.
Sub total :
= Rp.
89,424.00
89,424.00
@ Rp 75,000.00 = Rp.
@ Rp 120,000.00 = Rp.
Sub total :
= Rp.
Total Upah + baha = Rp
22,500.00
1,200.00
23,700.00
113,124.00
24,591.60
49,069.01
29,833.30
103,493.91
62,475.00
41,600.00
4,400.00
9,960.00
118,435.00
221,928.91
90,034.88
39,100.00
129,134.88
62,475.00
41,600.00
4,510.00
9,720.00
118,305.00
247,439.88
Halaman : 7
@ Rp
### = Rp. 4,835,520.00
Sub total :
= Rp. 4,835,520.00
@ Rp 75,000.00 = Rp.
11,250.00
@ Rp 120,000.00 = Rp.
1,800.00
Sub total :
= Rp.
13,050.00
Total Upah + baha = Rp 4,848,570.00
= Rp.
= Rp.
= Rp.
= Rp.
23,000.00
5,237.10
4,534.22
32,771.32
= Rp.
= Rp.
75,000.00
12,000.00
Sub total :
= Rp.
Total Upah + baha = Rp
87,000.00
119,771.32
@ Rp 39,100.00 = Rp.
Sub total :
= Rp.
46,920.00
46,920.00
@ Rp 75,000.00 = Rp.
@ Rp 120,000.00 = Rp.
Sub total :
= Rp.
Total Upah + baha = Rp
18,750.00
3,000.00
21,750.00
68,670.00
Halaman : 8
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
Km)
= Rp.
= Rp.
= Rp.
= Rp.
= Rp
46,920.00
21,750.00
68,670.00
1,500.00
70,170.00
Km)
= Rp.
= Rp.
= Rp.
= Rp.
= Rp
46,920.00
21,750.00
68,670.00
3,062.50
71,732.50
Km)
= Rp.
= Rp.
= Rp.
= Rp.
= Rp
46,920.00
21,750.00
68,670.00
3,750.00
72,420.00
46,920.00
Upah
3 Biaya transportasi.
= Rp.
Sub total : = Rp.
1,500.00 = Rp.
Total Biaya / M3 = Rp
21,750.00
68,670.00
4,875.00
73,545.00
Km)
= Rp.
= Rp.
= Rp.
= Rp.
= Rp
46,920.00
21,750.00
68,670.00
7,000.00
75,670.00
Km)
= Rp.
= Rp.
= Rp.
= Rp.
= Rp
46,920.00
21,750.00
68,670.00
8,312.50
76,982.50
Halaman : 9
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
Km)
= Rp.
= Rp.
= Rp.
= Rp.
= Rp
46,920.00
21,750.00
68,670.00
2,013.00
70,683.00
Km)
= Rp.
= Rp.
= Rp.
= Rp.
= Rp
46,920.00
21,750.00
68,670.00
4,637.50
73,307.50
Km)
= Rp.
= Rp.
= Rp.
= Rp.
= Rp
46,920.00
21,750.00
68,670.00
5,325.00
73,995.00
Km)
= Rp.
= Rp.
= Rp.
= Rp.
= Rp
46,920.00
21,750.00
68,670.00
6,675.00
75,345.00
Km)
= Rp.
= Rp.
= Rp.
= Rp.
= Rp
46,920.00
21,750.00
68,670.00
9,362.50
78,032.50
1.34290
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
Km)
= Rp.
= Rp.
= Rp.
= Rp.
= Rp
46,920.00
21,750.00
68,670.00
10,937.50
79,607.50
Halaman : 10
19
10### 12
12
PEKERJAAN PONDASI
1. 1 m3 Pasang pondasi batu kosong (Aanstamping)
Bahan An. SNI ( Revisi ) 6.14.1
1.200 m3 Batu belah ( 15/20 )
@ Rp 92,000.00 =
0.300 m3 Pasir urug
@ Rp 74,520.00 =
Sub total :
=
Upah An. SNI ( Revisi ) 6.14.2
0.780 Oh Pekerja
@ Rp 75,000.00 =
0.390 Oh Tukang batu
@ Rp 100,000.00 =
0.039 Oh Kepala tukang
@ Rp 110,000.00 =
0.039 Oh Mandor
@ Rp 120,000.00 =
Sub total :
=
Total upah+bahan =
2. 1 m3 Pasang pondasi batu kali 1 Pc : 1 Ps
Bahan An. SNI ( Revisi ) 6.1.1
1.200 m3 Batu belah ( 15/20 )
### Kg Semen porland
0.314 m3 Pasir pasang
Upah An. SNI ( Revisi ) 6.1.2
1.500 Oh Pekerja
0.600 Oh Tukang batu
0.060 Oh Kepala tukang
0.075 Oh Mandor
Rp
Rp
Rp
110,400.00
22,356.00
132,756.00
Rp
Rp
Rp
Rp
Rp
Rp
58,500.00
39,000.00
4,290.00
4,680.00
106,470.00
239,226.00
=
=
=
=
Rp
Rp
Rp
Rp
110,400.00
325,297.28
28,474.90
464,172.18
@ Rp 75,000.00 =
@ Rp 100,000.00 =
@ Rp 110,000.00 =
@ Rp 120,000.00 =
Sub total :
=
Total upah+bahan =
Rp
Rp
Rp
Rp
Rp
Rp
112,500.00
60,000.00
6,600.00
9,000.00
188,100.00
652,272.18
@ Rp 92,000.00
@ Rp
829.84
@ Rp 90,684.40
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
101,200.00
221,567.28
38,722.24
361,489.52
@ Rp 75,000.00 =
@ Rp 100,000.00 =
@ Rp 110,000.00 =
@ Rp 120,000.00 =
Sub total :
=
Total upah+bahan =
Rp
Rp
Rp
Rp
Rp
Rp
112,500.00
60,000.00
6,600.00
9,000.00
188,100.00
549,589.52
Rp
Rp
Rp
Rp
101,200.00
194,597.48
36,228.42
332,025.90
Rp
Rp
Rp
Rp
Rp
Rp
112,500.00
60,000.00
6,600.00
9,000.00
188,100.00
520,125.90
Halaman : 11
Rp
Rp
Rp
Rp
101,200.00
167,627.68
43,981.93
312,809.61
@ Rp 75,000.00 = Rp
@ Rp 100,000.00 = Rp
112,500.00
60,000.00
@ Rp 92,000.00
@ Rp
829.84
@ Rp 90,684.40
Sub total :
@ Rp 92,000.00
@ Rp
829.84
@ Rp 90,684.40
Sub total :
=
=
=
=
@ Rp 110,000.00 =
@ Rp 120,000.00 =
Sub total :
=
Total upah+bahan =
Rp
Rp
Rp
Rp
6,600.00
9,000.00
188,100.00
500,909.61
@ Rp 92,000.00
@ Rp
829.84
@ Rp 90,684.40
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
101,200.00
135,263.92
47,155.89
283,619.81
@ Rp 75,000.00 =
@ Rp 100,000.00 =
@ Rp 110,000.00 =
@ Rp 120,000.00 =
Sub total :
=
Total upah+bahan =
Rp
Rp
Rp
Rp
Rp
Rp
112,500.00
60,000.00
6,600.00
9,000.00
188,100.00
471,719.81
@ Rp 92,000.00
@ Rp
829.84
@ Rp 90,684.40
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
101,200.00
112,858.24
49,332.31
263,390.55
@ Rp 75,000.00 =
@ Rp 100,000.00 =
@ Rp 110,000.00 =
@ Rp 120,000.00 =
Sub total :
=
Total upah+bahan =
Rp
Rp
Rp
Rp
Rp
Rp
112,500.00
60,000.00
6,600.00
9,000.00
188,100.00
451,490.55
@ Rp 92,000.00
@ Rp
829.84
@ Rp 90,684.40
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
101,200.00
97,091.28
50,873.95
249,165.23
@ Rp 75,000.00 =
@ Rp 100,000.00 =
@ Rp 110,000.00 =
@ Rp 120,000.00 =
Sub total :
=
Total upah+bahan =
Rp
Rp
Rp
Rp
Rp
Rp
112,500.00
60,000.00
6,600.00
9,000.00
188,100.00
437,265.23
Halaman : 12
@ Rp 92,000.00
@ Rp
829.84
@ Rp 90,684.40
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
101,200.00
75,515.44
50,873.95
227,589.39
@ Rp 75,000.00 =
@ Rp 100,000.00 =
@ Rp 110,000.00 =
@ Rp 120,000.00 =
Sub total :
=
Total upah+bahan =
Rp
Rp
Rp
Rp
Rp
Rp
112,500.00
60,000.00
6,600.00
9,000.00
188,100.00
415,689.39
Rp
Rp
Rp
Rp
101,200.00
103,089.94
31,602.00
49,332.31
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
92,000.00
450,174.40
138,000.00
90,684.40
=
=
=
=
Sub total :
Upah An. SNI ( Revisi ) 6.9.2
1.500 Oh Pekerja
0.600 Oh Tukang batu
0.060 Oh Kepala tukang
0.075 Oh Mandor
= Rp
@ Rp 75,000.00 =
@ Rp 100,000.00 =
@ Rp 110,000.00 =
@ Rp 120,000.00 =
Sub total :
=
Total upah+bahan =
0.075 Oh Mandor
=
=
=
=
=
285,224.25
Rp
Rp
Rp
Rp
Rp
Rp
112,500.00
60,000.00
6,600.00
9,000.00
188,100.00
473,324.25
Rp
Rp
Rp
Rp
Rp
101,200.00
76,529.65
23,460.00
30,832.70
232,022.34
Rp
Rp
Rp
Rp
Rp
Rp
52,500.00
72,000.00
2,100.00
9,000.00
135,600.00
367,622.34
Rp
Rp
Rp
Rp
Rp
101,200.00
129,455.04
14,405.58
52,959.69
298,020.31
= Rp
= Rp
= Rp
52,500.00
72,000.00
2,100.00
Halaman : 13
@ Rp 120,000.00 = Rp
9,000.00
Sub total :
= Rp
135,600.00
Total upah+bahan = Rp
433,620.31
Rp
Rp
Rp
Rp
Rp
101,200.00
50,620.24
66,175.64
44,616.72
262,612.60
Rp
Rp
Rp
Rp
Rp
Rp
52,500.00
72,000.00
2,100.00
9,000.00
135,600.00
398,212.60
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
101,200.00
34,023.44
58,972.85
47,427.94
241,624.23
=
=
=
=
Rp
Rp
Rp
Rp
112,500.00
60,000.00
2,100.00
9,000.00
Sub total :
= Rp
Total upah+bahan = Rp
183,600.00
425,224.23
@ Rp 8,740.00
@ Rp
829.84
@ Rp 93,610.00
@ Rp 137,126.00
@ Rp 10,764.00
Sub total :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
655,500.00
167,627.68
29,955.20
67,191.74
8,611.20
928,885.82
@ Rp 75,000.00 =
@ Rp 100,000.00 =
@ Rp 35,000.00 =
@ Rp 120,000.00 =
Sub total :
=
Total upah+bahan =
Rp
Rp
Rp
Rp
Rp
Rp
225,000.00
85,000.00
2,975.00
18,000.00
330,975.00
1,259,860.82
@ Rp 92,000.00 = Rp
@ Rp
829.84 = Rp
@ Rp 93,610.00 = Rp
41,400.00
232,355.20
42,124.50
Halaman : 14
@ Rp 137,126.00 = Rp
91,874.42
Sub total :
= Rp
407,754.12
@ Rp 75,000.00 =
@ Rp 100,000.00 =
@ Rp 35,000.00 =
@ Rp 120,000.00 =
Sub total :
=
Total upah+bahan =
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
178,500.00
30,000.00
1,050.00
9,600.00
219,150.00
626,904.12
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,415.88
8,799.34
20,568.90
50,205.32
393,300.00
9,687.60
122,176.00
1,257.46
529.92
2,207.04
610,147.46
Rp
Rp
Rp
Rp
Rp
Rp
Rp
75,000.00
67,000.00
2,345.00
6,000.00
150,345.00
760,492.46
760,492.46
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,192.32
5,961.60
17,140.75
40,662.16
301,530.00
7,534.80
103,086.00
1,257.46
@ Rp 5,888.00 = Rp
@ Rp 9,196.00 = Rp
Sub total :
= Rp
@ Rp 75,000.00 =
@ Rp 100,000.00 =
@ Rp 35,000.00 =
@ Rp 120,000.00 =
Sub total :
=
Total upah+bahan =
Jadi harga 1 Meter Tiang pancang ukuran 35 x 35 Cm2 =
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
Rp
Rp
Rp
Rp
Rp
Rp
Rp
529.92
1,839.20
480,734.21
60,000.00
50,000.00
1,750.00
4,800.00
116,550.00
597,284.21
597,284.21
Halaman : 15
Halaman : 13
19
10### 3
12
829.84
93,610.00
137,126.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
180,905.12
48,677.20
119,299.62
348,881.94
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
123,750.00
25,000.00
2,750.00
9,600.00
161,100.00
509,981.94
829.84
93,610.00
137,126.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
163,478.48
43,996.70
128,898.44
336,373.62
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
123,750.00
25,000.00
2,750.00
9,600.00
161,100.00
497,473.62
829.84
93,610.00
137,126.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
143,562.32
53,357.70
119,299.62
316,219.64
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
123,750.00
25,000.00
2,750.00
9,600.00
161,100.00
477,319.64
=
=
=
=
Rp
Rp
Rp
Rp
9,045.26
2,433.86
5,964.98
17,444.10
= Rp
= Rp
= Rp
6,187.50
1,250.00
137.50
Halaman : 32
120,000.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
480.00
8,055.00
25,499.10
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
### Oh Mandor
@ Rp
BETON BERTULANG.
5. 1 m3 Membuat beton bertulang, 1 Pc : 2 Ps : 3 Kr
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
829.84
93,610.00
137,126.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
192,522.88
48,677.20
119,299.62
360,499.70
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
123,750.00
25,000.00
2,750.00
9,600.00
161,100.00
521,599.70
829.84
93,610.00
137,126.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
232,355.20
42,124.50
123,413.40
397,893.10
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
123,750.00
25,000.00
2,750.00
9,600.00
161,100.00
558,993.10
829.84
93,610.00
137,126.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
292,103.68
52,421.60
95,988.20
440,513.48
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
123,750.00
25,000.00
2,750.00
9,600.00
161,100.00
720,093.10
=
=
=
=
Rp
Rp
Rp
Rp
296,252.88
39,316.20
115,185.84
450,754.92
Halaman : 33
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
123,750.00
25,000.00
2,750.00
9,600.00
161,100.00
611,854.92
=
=
=
=
Rp
Rp
Rp
Rp
320,318.24
43,996.70
95,988.20
460,303.14
=
=
=
=
Rp
Rp
Rp
Rp
123,750.00
25,000.00
2,750.00
9,600.00
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
Sub total :
Total upah+bahan :
= Rp
= Rp
161,100.00
621,403.14
=
=
=
=
Rp
Rp
Rp
Rp
397,493.36
34,635.70
101,473.24
533,602.30
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
123,750.00
25,000.00
2,750.00
9,600.00
161,100.00
694,702.30
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
365,129.60
46,805.00
109,700.80
101,475.00
623,110.40
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
123,750.00
25,000.00
2,750.00
9,600.00
161,100.00
784,210.40
829.84 = Rp
93,610.00 = Rp
278,826.24
50,549.40
Halaman : 34
111,072.06
42,500.00
482,947.70
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
123,750.00
25,000.00
2,750.00
9,600.00
161,100.00
644,047.70
829.84
93,610.00
137,126.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
510,351.60
48,677.20
71,305.52
630,334.32
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
150,000.00
35,000.00
3,850.00
120,000.00
308,850.00
939,184.32
=
=
=
=
Rp
Rp
Rp
Rp
331,936.00
44,932.80
109,700.80
78,000.00
137,126.00 = Rp
42,500.00 = Rp
Sub total :
= Rp
@ Rp
@ Rp
@ Rp
@ Rp
829.84
93,610.00
137,126.00
65,000.00
Sub total :
Upah An. SNI ( Revisi ) 6.18.2
2.000 Oh Pekerja
0.350 Oh Tukang batu
0.035 Oh Kepala tukang
1.000 Oh Mandor
= Rp
564,569.60
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
150,000.00
35,000.00
3,850.00
120,000.00
308,850.00
873,419.60
8,740.00 = Rp
10,764.00 = Rp
Sub total :
= Rp
9,177.00
161.46
9,338.46
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
PEMBESIAN.
15 1 Kg Pembesian dengan besi polos
Bahan An. SNI ( Revisi ) 6.25.1
1.050 Kg Besi beton ( polos )
0.015 Kg Kawat beton
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Halaman : 35
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
BEGESTING.
18 1 m2 Pasang bekisting untuk pondasi
11,638.00 = Rp
10,764.00 = Rp
Sub total :
= Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
100,000.00
120,000.00
Sub total :
Total upah+bahan :
525.00
700.00
77.00
36.00
1,338.00
10,676.46
Rp
Rp
Rp
Rp
Rp
Rp
525.00
700.00
70.00
36.00
1,331.00
13,712.36
9,100.00 = Rp
10,764.00 = Rp
Sub total :
= Rp
9,555.00
107.64
9,662.64
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
100,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
=
=
=
=
=
=
12,219.90
161.46
12,381.36
Rp
Rp
Rp
Rp
Rp
Rp
375.00
500.00
50.00
36.00
961.00
10,623.64
8,750.00 = Rp
10,764.00 = Rp
Sub total :
= Rp
8,925.00
8,665.02
17,590.02
75,000.00
100,000.00
100,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
1,875.00
2,500.00
250.00
180.00
4,805.00
22,395.02
2,622,000.00
10,478.80
5,888.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
104,880.00
3,143.64
588.80
108,612.44
75,000.00
100,000.00
100,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
22,500.00
26,000.00
2,600.00
600.00
51,700.00
160,312.44
Halaman : 36
2,622,000.00
10,478.80
5,888.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
117,990.00
3,143.64
588.80
121,722.44
75,000.00
100,000.00
100,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
22,500.00
26,000.00
2,600.00
600.00
51,700.00
173,422.44
2,622,000.00
10,478.80
5,888.00
3,542,000.00
119,600.00
3,680.00
Sub total :
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
104,880.00
4,191.52
1,177.60
53,130.00
41,860.00
7,360.00
212,599.12
75,000.00
100,000.00
100,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
22,500.00
33,000.00
3,300.00
720.00
59,520.00
272,119.12
2,622,000.00
10,478.80
5,888.00
3,542,000.00
119,600.00
3,680.00
Sub total :
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
104,880.00
4,191.52
1,177.60
63,756.00
41,860.00
7,360.00
223,225.12
75,000.00
100,000.00
100,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
24,000.00
33,000.00
3,300.00
720.00
61,020.00
284,245.12
2,622,000.00 = Rp
10,478.80 = Rp
104,880.00
4,191.52
@ Rp
@ Rp
@ Rp
@ Rp
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
5,888.00 = Rp
3,542,000.00 = Rp
119,600.00 = Rp
3,680.00 = Rp
Sub total :
= Rp
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
100,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
24,000.00
33,000.00
3,300.00
720.00
61,020.00
178,090.00
2,622,000.00
10,478.80
5,888.00
3,542,000.00
119,600.00
3,680.00
35,000.00
Sub total :
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
78,660.00
4,191.52
1,177.60
70,840.00
41,860.00
11,040.00
140,000.00
192,900.00
75,000.00
100,000.00
100,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
24,000.00
33,000.00
3,300.00
720.00
61,020.00
253,920.00
2,622,000.00
10,478.80
5,888.00
3,542,000.00
119,600.00
3,680.00
Sub total :
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
78,660.00
4,191.52
883.20
53,130.00
41,860.00
7,360.00
186,084.72
75,000.00
100,000.00
100,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
24,000.00
33,000.00
3,300.00
720.00
61,020.00
247,104.72
=
=
=
=
Rp
Rp
Rp
Rp
69,220.80
6,287.28
1,840.00
77,348.08
75,000.00 = Rp
100,000.00 = Rp
11,250.00
5,000.00
Halaman : 38
500.00
840.00
17,590.00
94,938.08
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
2,622,000.00
10,478.80
3,680.00
Sub total :
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
PONDASI BETON
1,177.60
53,130.00
Halaman : 37
41,860.00
22,080.00
117,070.00
@ Rp
@ Rp
100,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
Rp
Rp
Rp
Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
2,622,000.00
10,478.80
5,888.00
8,740.00
10,764.00
829.84
93,610.00
137,126.00
Sub total :
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
524,400.00
15,718.20
2,355.20
1,311,000.00
24,219.00
71,305.52
48,677.20
106,958.28
2,104,633.40
75,000.00
100,000.00
100,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
292,500.00
35,000.00
104,000.00
105,000.00
26,950.00
19,800.00
583,250.00
2,687,883.40
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
707,940.00
20,957.60
3,532.80
2,622,000.00
32,292.00
268,038.32
48,677.20
106,958.28
3,810,396.20
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
363,750.00
35,000.00
156,000.00
140,000.00
36,410.00
20,400.00
751,560.00
4,561,956.20
Sloof
31 1 m3 Membuat sloof beton bertulang ( 300 Kg besi + bekisting )
Bahan An. SNI ( Revisi ) 6.39.1
0.270 m3 Kayu terentang/Meranti @ Rp
2,622,000.00
2.000 Kg Paku biasa 2" - 5"
@ Rp
10,478.80
0.600 Ltr Minyak bekisting
@ Rp
5,888.00
### Kg Besi beton polos
@ Rp
8,740.00
3.000 Kg Kawat beton
@ Rp
10,764.00
### Kg Semen portland
@ Rp
829.84
0.520 m3 Pasir beton
@ Rp
93,610.00
0.780 m3 Koral beton
@ Rp
137,126.00
Sub total :
Upah An. SNI ( Revisi ) 6.39.2
4.850 Oh Pekerja
@ Rp
75,000.00
0.350 Oh Tukang batu
@ Rp
100,000.00
1.560 Oh Tukang kayu
@ Rp
100,000.00
1.400 Oh Tukang besi
@ Rp
100,000.00
0.331 Oh Kepala tukang
@ Rp
110,000.00
0.170 Oh Mandor
@ Rp
120,000.00
Sub total :
Total upah+bahan :
32 1 m3 Membuat sloof beton bertulang ukuran 20 x 30 Cm dengan besi 5 dia 19 mm + beugel dia 8 mm .
Bahan An. SNI ( Revisi ) 6.39.1
0.270 m3 Kayu terentang/Meranti @ Rp
2,622,000.00 = Rp
707,940.00
2.000 Kg Paku biasa 2" - 5"
@ Rp
10,478.80 = Rp
20,957.60
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
Halaman : 39
262
0.600
###
81.656
3.000
###
0.520
0.780
Ltr
Kg
Kg
Kg
Kg
m3
m3
Minyak bekisting
Besi beton polos dia 16
Besi begel polos dia 6
Kawat beton
Semen portland
Pasir beton
Koral beton
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
5,888.00
8,740.00
8,740.00
10,764.00
829.84
93,610.00
137,126.00
Sub total :
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,532.80
1,571,967.66
713,676.24
32,292.00
268,038.32
48,677.20
106,958.28
3,474,040.10
75,000.00
100,000.00
100,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
363,750.00
35,000.00
156,000.00
135,000.00
36,410.00
20,400.00
746,560.00
4,220,600.10
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
33 1 m3 Membuat sloof beton bertulang ukuran 20 x 30 Cm dengan besi 5 dia 16 mm + beugel dia 6 mm .
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
2,622,000.00
10,478.80
5,888.00
8,740.00
8,740.00
10,764.00
829.84
93,610.00
137,126.00
Sub total :
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
707,940.00
20,957.60
3,532.80
1,114,389.33
399,808.15
32,292.00
268,038.32
48,677.20
106,958.28
2,702,593.68
75,000.00
100,000.00
100,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
363,750.00
35,000.00
156,000.00
135,000.00
36,410.00
20,400.00
746,560.00
3,449,153.68
34 1 m3 Membuat sloof beton bertulang ukuran 15 x 20 Cm dengan besi 4 dia 12 mm + beugel dia 6mm .
Bahan An. SNI ( Revisi ) 6.39.1
0.270 m3 Kayu terentang/Meranti @ Rp
2,622,000.00 = Rp
707,940.00
2.000 Kg Paku biasa 2" - 5"
@ Rp
10,478.80 = Rp
20,957.60
0.600 Ltr Minyak bekisting
@ Rp
5,888.00 = Rp
3,532.80
114.419 Kg Besi beton polos dia 12 @ Rp
8,740.00 = Rp
1,000,020.31
35.631 Kg Besi begel polos dia 6 @ Rp
8,740.00 = Rp
311,414.94
3.000 Kg Kawat beton
@ Rp
10,764.00 = Rp
32,292.00
### Kg Semen portland
@ Rp
829.84 = Rp
268,038.32
0.520 m3 Pasir beton
@ Rp
93,610.00 = Rp
48,677.20
0.780 m3 Koral beton
@ Rp
137,126.00 = Rp
106,958.28
Sub total :
= Rp
2,499,831.45
Upah An. SNI ( Revisi ) 6.39.2
4.850 Oh Pekerja
@ Rp
75,000.00 = Rp
363,750.00
0.350 Oh Tukang batu
@ Rp
100,000.00 = Rp
35,000.00
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
Halaman : 40
1.560 Oh Tukang kayu
@ Rp
100,000.00 = Rp
156,000.00
1.350 Oh Tukang besi
@ Rp
100,000.00 = Rp
135,000.00
0.331 Oh Kepala tukang
@ Rp
110,000.00 = Rp
36,410.00
0.170 Oh Mandor
@ Rp
120,000.00 = Rp
20,400.00
Sub total :
= Rp
746,560.00
Total upah+bahan :
= Rp
3,246,391.45
35 1 m3 Membuat sloof beton bertulang ukuran 15 x 20 Cm dengan besi 4 dia 10 mm + kegesting .
Bahan An. SNI ( Revisi ) 6.39.1
0.270 m3 Kayu terentang/Meranti @ Rp
10,478.80 = Rp
2.000 Kg Paku biasa 2" - 5"
@ Rp
5,888.00 = Rp
0.600 Ltr Minyak bekisting
@ Rp
8,740.00 = Rp
79.387 Kg Besi beton polos dia 10 @ Rp
8,740.00 = Rp
35.631 Kg Besi begel polos dia 6 @ Rp
8,740.00 = Rp
3.000 Kg Kawat beton
@ Rp
10,764.00 = Rp
### Kg Semen portland
@ Rp
829.84 = Rp
0.520 m3 Pasir beton
@ Rp
93,610.00 = Rp
0.780 m3 Koral beton
@ Rp
137,126.00 = Rp
Sub total :
= Rp
Upah An. SNI ( Revisi ) 6.39.2
4.850 Oh Pekerja
@ Rp
75,000.00 = Rp
0.350 Oh Tukang batu
@ Rp
100,000.00 = Rp
1.560 Oh Tukang kayu
@ Rp
100,000.00 = Rp
1.300 Oh Tukang besi
@ Rp
100,000.00 = Rp
0.331 Oh Kepala tukang
@ Rp
110,000.00 = Rp
0.170 Oh Mandor
@ Rp
120,000.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
2,829.28
11,776.00
5,244.00
693,844.13
311,414.94
32,292.00
268,038.32
48,677.20
106,958.28
1,481,074.14
363,750.00
35,000.00
156,000.00
130,000.00
36,410.00
20,400.00
741,560.00
2,222,634.14
Kolom
36 1 m3 Membuat kolom beton bertulang ( 300 Kg besi + bekisting )
Bahan An. SNI ( Revisi ) 6.40.1
0.400 m3 Kayu terentang/Meranti @ Rp
2,622,000.00
4.000 Kg Paku biasa 2" - 5"
@ Rp
10,478.80
2.000 Ltr Minyak bekisting
@ Rp
5,888.00
### Kg Besi beton polos
@ Rp
8,740.00
4.500 Kg Kawat beton
@ Rp
10,764.00
### Kg Semen portland
@ Rp
829.84
0.520 m3 Pasir beton
@ Rp
93,610.00
0.780 m3 Koral beton
@ Rp
137,126.00
0.015 m3 Balok kayu borneo
@ Rp
3,542,000.00
3.500 Lbr Plywood tebal 9 mm
@ Rp
119,600.00
20.000 Btg Dolken kayu galam 8 @ Rp
3,680.00
Sub total :
Upah An. SNI ( Revisi ) 6.40.2
7.300 Oh Pekerja
@ Rp
75,000.00
0.350 Oh Tukang batu
@ Rp
100,000.00
3.300 Oh Tukang kayu
@ Rp
100,000.00
2.100 Oh Tukang besi
@ Rp
100,000.00
0.570 Oh Kepala tukang
@ Rp
110,000.00
0.250 Oh Mandor
@ Rp
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,048,800.00
41,915.20
11,776.00
2,622,000.00
48,438.00
268,038.32
48,677.20
106,958.28
53,130.00
418,600.00
73,600.00
4,741,933.00
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
547,500.00
35,000.00
330,000.00
210,000.00
62,700.00
30,000.00
1,215,200.00
5,957,133.00
Halaman : 41
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,244.00
104.79
30,030.64
2,447.20
1,345.50
3,243.26
561.66
1,234.13
44,211.19
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,500.00
2,000.00
2,000.00
2,200.00
660.00
360.00
11,720.00
55,931.19
= Rp
60.61 = Rp
55,931.19
3,389,989.16
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
5,244.00
104.79
20,102.00
2,447.20
2,691.00
3,319.36
561.66
1,234.13
35,704.14
0.060
0.020
0.020
0.020
0.006
0.003
Oh
Oh
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang
Mandor
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
100,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,500.00
2,000.00
2,000.00
2,000.00
660.00
360.00
11,520.00
47,224.14
= Rp
60.61 = Rp
47,224.14
2,862,255.25
Halaman : 42
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
Balok
39 1 m3 Membuat balok beton bertulang ( 200 Kg besi + bekisting )
Bahan An. SNI ( Revisi ) 6.41.1
0.320 m3 Kayu terentang/Meranti @ Rp
2,622,000.00
3.200 Kg Paku biasa 2" - 5"
@ Rp
10,478.80
1.600 Ltr Minyak bekisting
@ Rp
5,888.00
### Kg Besi beton polos
@ Rp
8,740.00
3.000 Kg Kawat beton
@ Rp
10,764.00
### Kg Semen portland
@ Rp
829.84
0.520 m3 Pasir beton
@ Rp
93,610.00
0.780 m3 Koral beton
@ Rp
137,126.00
0.140 m3 Balok kayu borneo
@ Rp
3,542,000.00
2.800 Lbr Plywood tebal 9 mm
@ Rp
119,600.00
16.000 Btg Dolken kayu galam 8 @ Rp
3,680.00
Sub total :
Upah An. SNI ( Revisi ) 6.41.2
5.960 Oh Pekerja
@ Rp
75,000.00
0.350 Oh Tukang batu
@ Rp
100,000.00
2.800 Oh Tukang kayu
@ Rp
100,000.00
1.400 Oh Tukang besi
@ Rp
100,000.00
0.455 Oh Kepala tukang
@ Rp
110,000.00
0.208 Oh Mandor
@ Rp
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
839,040.00
33,532.16
9,420.80
1,748,000.00
32,292.00
268,038.32
48,677.20
106,958.28
495,880.00
334,880.00
58,880.00
3,975,598.76
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
447,000.00
35,000.00
280,000.00
140,000.00
50,050.00
24,960.00
977,010.00
4,952,608.76
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
839,040.00
31.44
117.76
1,311,000.00
24,219.00
268,038.32
48,677.20
106,958.28
425,040.00
334,880.00
58,880.00
3,416,882.00
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
435,000.00
35,000.00
280,000.00
105,000.00
46,200.00
22,200.00
923,400.00
4,340,282.00
31.44
8,740.00 = Rp
8,740.00 = Rp
8,740.00
10,764.00
829.84
93,610.00
137,126.00
Sub total :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
174.80
30,030.64
Halaman : 43
437.00
538.20
4,564.12
842.49
2,056.89
38,675.58
100,000.00
100,000.00
100,000.00
110,000.00
120,000.00
0.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
10,000.00
3,300.00
3,300.00
3,630.00
1,200.00
0.00
21,430.00
60,105.58
= Rp
60.61 = Rp
60,105.58
3,642,998.99
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
0.050
0.050
5.500
0.009
0.015
Kg
Kg
Kg
m3
m3
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
7,866.00
209.58
20,836.16
2,447.20
538.20
4,564.12
842.49
2,056.89
39,360.64
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
7,500.00
3,300.00
3,300.00
3,300.00
1,100.00
600.00
19,100.00
58,460.64
= Rp
60.61 = Rp
58,460.64
3,543,299.15
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
629,280.00
33,532.16
9,420.80
1,311,000.00
24,219.00
268,038.32
48,677.20
Halaman : 44
106,958.28
566,720.00
334,880.00
88,320.00
3,421,045.76
75,000.00 = Rp
100,000.00 = Rp
420,000.00
35,000.00
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
0.780
0.160
2.800
24.000
m3
m3
Lbr
Btg
Koral beton
Balok kayu borneo
Plywood tebal 9 mm
Dolken kayu galam 8
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
137,126.00
3,542,000.00
119,600.00
3,680.00
Sub total :
2.640
1.050
0.400
0.193
Oh
Oh
Oh
Oh
Tukang kayu
Tukang besi
Kepala tukang
Mandor
@ Rp
@ Rp
@ Rp
@ Rp
100,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
264,000.00
105,000.00
44,000.00
23,160.00
891,160.00
4,312,205.76
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
655,500.00
31,436.40
7,065.60
1,748,000.00
32,292.00
268,038.32
48,677.20
106,958.28
371,910.00
299,000.00
51,520.00
3,620,397.80
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
420,000.00
35,000.00
230,000.00
140,000.00
44,550.00
24,240.00
893,790.00
4,514,187.80
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
Halaman : 45
Plat Lantai
45 1 m2 Membuat plat lantai tebal 12 Cm dengan besi polos diameter 10 mm , pembagi 8 mm.
Bahan An. SNI ( Revisi ) 6.42.1
0.0384 m3 Kayu terentang/Meranti @ Rp
2,622,000.00 = Rp
0.0000 Kg Paku biasa 2" - 5"
@ Rp
10,478.80 = Rp
0.192 Ltr Minyak bekisting
@ Rp
5,888.00 = Rp
5.690 Kg Besi beton polos 10 mm & @ Rp
8,740.00 = Rp
0.225 Kg Kawat beton
@ Rp
10,764.00 = Rp
38.760 Kg Semen portland
@ Rp
829.84 = Rp
0.062 m3 Pasir beton
@ Rp
93,610.00 = Rp
0.094 m3 Koral beton
@ Rp
137,126.00 = Rp
0.014 m3 Balok kayu borneo
@ Rp
3,542,000.00 = Rp
0.350 Lbr Plywood tebal 9 mm
@ Rp
119,600.00 = Rp
3.500 Btg Dolken kayu galam 8 @ Rp
75,000.00 = Rp
Sub total :
= Rp
Upah An. SNI ( Revisi ) 6.42.2
0.696 Oh Pekerja
@ Rp
75,000.00 = Rp
0.042 Oh Tukang batu
@ Rp
100,000.00 = Rp
0.336 Oh Tukang kayu
@ Rp
100,000.00 = Rp
0.126 Oh Tukang besi
@ Rp
100,000.00 = Rp
100,684.80
0.00
1,130.50
49,730.60
2,421.90
32,164.60
5,841.26
12,834.99
51,004.80
41,860.00
262,500.00
560,173.45
52,200.00
4,200.00
33,600.00
12,600.00
@ Rp
@ Rp
100,000.00
120,000.00
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 /
=
670,477.45
x
8.33
=
=
=
=
Rp
Rp
Rp
Rp
5,040.00
2,664.00
110,304.00
670,477.45
= Rp
= Rp
670,477.45
5,585,077.18
46 1 m2 Membuat plat lantai tebal 12 Cm dengan besi polos diameter 12 mm , pembagi 10 mm.
Bahan An. SNI ( Revisi ) 6.42.1
0.0384 m3 Kayu terentang/Meranti @ Rp
2,622,000.00 = Rp
0.2500 Kg Paku biasa 2" - 5"
@ Rp
10,478.80 = Rp
0.192 Ltr Minyak bekisting
@ Rp
5,888.00 = Rp
9.700 Kg Besi beton polos 10 mm & @ Rp
8,740.00 = Rp
0.225 Kg Kawat beton
@ Rp
10,764.00 = Rp
38.760 Kg Semen portland
@ Rp
829.84 = Rp
0.062 m3 Pasir beton
@ Rp
93,610.00 = Rp
0.094 m3 Koral beton
@ Rp
137,126.00 = Rp
0.014 m3 Balok kayu borneo
@ Rp
3,542,000.00 = Rp
0.350 Lbr Plywood tebal 9 mm
@ Rp
119,600.00 = Rp
3.500 Btg Dolken kayu galam 8 @ Rp
75,000.00 = Rp
Sub total :
= Rp
Upah An. SNI ( Revisi ) 6.42.2
0.696 Oh Pekerja
@ Rp
75,000.00 = Rp
0.042 Oh Tukang batu
@ Rp
100,000.00 = Rp
0.336 Oh Tukang kayu
@ Rp
100,000.00 = Rp
0.126 Oh Tukang besi
@ Rp
100,000.00 = Rp
0.050 Oh Kepala tukang
@ Rp
100,000.00 = Rp
0.022 Oh Mandor
@ Rp
120,000.00 = Rp
Sub total :
= Rp
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 /
=
708,144.55
x
8.33 = Rp
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
100,684.80
2,619.70
1,130.50
84,778.00
2,421.90
32,164.60
5,841.26
12,834.99
51,004.80
41,860.00
262,500.00
597,840.55
52,200.00
4,200.00
33,600.00
12,600.00
5,040.00
2,664.00
110,304.00
708,144.55
708,144.55
5,898,844.12
"Halaman : 46
47 1 m2 Membuat plat lantai tebal 12 Cm dengan besi polos diameter 10 mm jarak 15 , pembagi 10 mm.
arak 15 rangkap atas bawah ( doble wappening)
Bahan An. SNI ( Revisi ) 6.42.1
0.0384 m3 Kayu terentang/Meranti @ Rp
2,622,000.00 = Rp
0.2500 Kg Paku biasa 2" - 5"
@ Rp
10,478.80 = Rp
0.192 Ltr Minyak bekisting
@ Rp
5,888.00 = Rp
15.893 Kg Besi beton polos 10 mm @ Rp
8,740.00 = Rp
0.225 Kg Kawat beton
@ Rp
10,764.00 = Rp
38.760 Kg Semen portland
@ Rp
829.84 = Rp
0.062 m3 Pasir beton
@ Rp
93,610.00 = Rp
0.094 m3 Koral beton
@ Rp
137,126.00 = Rp
0.014 m3 Balok kayu borneo
@ Rp
3,542,000.00 = Rp
0.350 Lbr Plywood tebal 9 mm
@ Rp
119,600.00 = Rp
3.500 Btg Dolken kayu galam 8 @ Rp
75,000.00 = Rp
Sub total :
= Rp
Upah An. SNI ( Revisi ) 6.42.2
0.696 Oh Pekerja
@ Rp
75,000.00 = Rp
0.042 Oh Tukang batu
@ Rp
100,000.00 = Rp
0.336 Oh Tukang kayu
@ Rp
100,000.00 = Rp
0.126 Oh Tukang besi
@ Rp
100,000.00 = Rp
0.050 Oh Kepala tukang
@ Rp
100,000.00 = Rp
0.022 Oh Mandor
@ Rp
120,000.00 = Rp
Sub total :
= Rp
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 /
=
762,271.37
x
8.33 = Rp
100,684.80
2,619.70
1,130.50
138,904.82
2,421.90
32,164.60
5,841.26
12,834.99
51,004.80
41,860.00
262,500.00
651,967.37
52,200.00
4,200.00
33,600.00
12,600.00
5,040.00
2,664.00
110,304.00
762,271.37
762,271.37
6,349,720.53
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
"Halaman : 47
218.000
0.520
0.870
An. SNI ( Revisi ) 6.1.2
1.650
0.250
0.025
0.080
509,981.94
1
0.0300
33.3333
1.0000
0.0600
16.6667
3.72
1
0.0121
82.6446
307
1
69.44
0.01440
1.00000
1.00000
0.01500
66.66667
8.33333
0.320
40.00
8.00
320.00
8.33
4.65
323.00
8.33
6.6667
5.8824
1.600
323
0.520
0.780
0.120
1.200
5.000
5.800
0.350
2.800
1.050
3.44
2.25
5.69
0.420
0.185
8.33
8.33333
0.320
6.6667
5.8824
1.600
40.00
8.00
320.00
8.33
4.65
323.00
323
0.520
0.780
0.120
1.200
5.000
8.33
5.800
0.350
2.800
1.050
0.420
0.185
6.67
5.7267
5.7267
###
8.33333
0.320
6.6667
5.8824
1.600
40.00
8.00
320.00
8.33
0.03
323.00
323
0.520
0.780
0.120
1.200
5.000
8.33
5.800
0.350
2.800
1.050
0.420
0.185
13.33
15.8933
3.44
2.25
5.69
19
10 ### 3
12
PEKERJAAN PASANGAN
1. 1 m2 Pasangan bata merah tebal 1 bata, 1 Pc : 1 Ps
Bahan An. SNI ( Revisi ) 6.1.1
### Bh Bata merah 5 x 11 x 22 @ Rp
55.600 Kg Semen portland
@ Rp
0.056 m3 Pasir pasang
@ Rp
Upah An. SNI ( Revisi ) 6.1.2
0.650 Oh Pekerja
0.200 Oh Tukang batu
0.020 Oh Kepala tukang
0.030 Oh Mandor
300.00
829.84
90,684.40
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
42,000.00
46,139.10
5,078.33
93,217.43
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan /m2:
Total per : M3
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
48,750.00
20,000.00
2,200.00
3,600.00
74,550.00
167,767.43
645,259.35
300.00
829.84
90,684.40
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
42,000.00
31,450.94
6,892.01
80,342.95
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
Total per : M3
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
48,000.00
20,000.00
2,200.00
3,600.00
73,800.00
154,142.95
592,857.50
300.00
829.84
90,684.40
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
42,000.00
23,849.60
7,254.75
73,104.35
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
Total per : M3
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
48,000.00
20,000.00
2,200.00
3,600.00
73,800.00
146,904.35
565,016.74
=
=
=
=
Rp
Rp
Rp
Rp
42,000.00
22,032.25
8,433.65
72,465.90
75,000.00 = Rp
48,750.00
Halaman : 16
20,000.00
2,200.00
3,600.00
74,550.00
147,015.90
565,445.77
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
300.00
829.84
90,684.40
Sub total :
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
@ Rp
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
Total per : M3
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
3.84615
###
###
3.84615
###
###
3.84615
###
###
3.84615
###
###
300.00
829.84
90,684.40
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
42,000.00
16,065.70
9,249.81
67,315.51
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
Total per : M3
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
48,750.00
20,000.00
2,200.00
3,600.00
74,550.00
141,865.51
545,636.58
300.00
829.84
90,684.40
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
42,000.00
13,808.54
11,063.50
66,872.03
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
Total per : M3
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
48,750.00
20,000.00
2,200.00
3,600.00
74,550.00
141,422.03
543,930.90
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
42,000.00
7,468.56
2,357.79
12,379.80
64,206.15
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
48,750.00
20,000.00
2,200.00
3,600.00
74,550.00
138,756.15
533,677.50
300.00 = Rp
21,000.00
Halaman : 17
23,069.55
2,675.19
46,744.74
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
Total per : M3
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
24,000.00
10,000.00
1,100.00
1,800.00
36,900.00
83,644.74
643,421.09
=
=
=
=
Rp
Rp
Rp
Rp
21,000.00
15,725.47
3,446.01
40,171.48
75,000.00 = Rp
100,000.00 = Rp
24,000.00
10,000.00
300.00
829.84
90,684.40
Sub total :
3.84615
###
###
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
3.84615
###
###
3.84615
###
###
55.60
7.69231
###
@ Rp
@ Rp
110,000.00
120,000.00
Sub total :
Total upah+bahan :
Total per : M3
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
1,100.00
1,800.00
36,900.00
77,071.48
592,857.50
300.00
829.84
90,684.40
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
21,000.00
11,924.80
3,627.38
36,552.18
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
Total per : M3
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
24,000.00
10,000.00
1,100.00
1,800.00
36,900.00
73,452.18
565,016.74
300.00
829.84
90,684.40
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
21,000.00
9,543.16
4,534.22
35,077.38
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
Total per : M3
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
24,000.00
10,000.00
1,100.00
1,800.00
36,900.00
71,977.38
553,672.15
Halaman : 18
300.00
829.84
90,684.40
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
21,000.00
8,032.85
4,624.90
33,657.76
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
Total per : M3
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
24,000.00
10,000.00
1,100.00
1,800.00
36,900.00
70,557.76
542,751.97
300.00
829.84
90,684.40
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
21,000.00
6,904.27
5,531.75
33,436.02
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
Total per : M3
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
24,000.00
10,000.00
1,100.00
1,800.00
36,900.00
70,336.02
541,046.29
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
8.33333
7.69231
###
7.69231
###
7.69231
###
7.69231
###
7.69231
###
300.00
829.84
90,684.40
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
21,000.00
5,393.96
816.16
27,210.12
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
Total per : M3
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
24,000.00
10,000.00
1,100.00
1,800.00
36,900.00
64,110.12
493,154.77
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
21,000.00
3,734.28
1,178.90
6,167.39
32,080.57
= Rp
= Rp
@ Rp
@ Rp
@ Rp
@ Rp
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
24,375.00
10,000.00
Halaman : 19
1,100.00
1,800.00
37,275.00
69,355.57
533,504.36
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
21,000.00
14.94
1,632.32
8,103.14
30,750.40
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
24,000.00
10,000.00
1,100.00
1,800.00
36,900.00
67,650.40
520,387.66
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
21,000.00
11.62
2,539.16
6,302.44
29,853.22
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
24,000.00
10,000.00
1,100.00
1,800.00
36,900.00
66,753.22
513,486.33
=
=
=
=
Rp
Rp
Rp
Rp
62,100.00
11,659.25
374.44
3,808.74
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
110,000.00
120,000.00
Sub total :
Total upah+bahan :
Total per : M3
@ Rp
@ Rp
@ Rp
@ Rp
4,968.00
829.84
93,610.00
90,684.40
7.69231
###
7.69231
###
7.69231
###
7.69231
###
3.8700
0.0060
0.0010
0.0300
0.0050
Kg
Kg
m3
Kg
m3
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
8,740.00
10,478.80
2,622,000.00
10,764.00
137,126.00
Sub total :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
33,823.80
62.87
2,622.00
322.92
685.63
115,459.66
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
110,000.00
=
=
=
=
Rp
Rp
Rp
Rp
27,750.00
15,700.00
770.00
1,804.00
120,000.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
Halaman : 20
2,220.00
48,244.00
163,703.66
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
0.0185 Oh Mandor
@ Rp
=
=
=
=
Rp
Rp
Rp
Rp
161,294.40
10,621.95
3,173.95
175,090.31
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
22,500.00
10,000.00
1,100.00
1,800.00
35,400.00
210,490.31
2,226.40
829.84
90,684.40
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
178,112.00
19,625.72
51,690.11
71,315.82
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
Total per : M3
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
24,000.00
15,000.00
1,650.00
1,800.00
42,450.00
113,765.82
474,024.27
10,672.00
3,404,000.00
10,478.80
3,312.00
Sub total :
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
16,008.00
47,656.00
125.75
9.94
63,799.68
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
7,500.00
5,000.00
550.00
240.00
13,290.00
77,089.68
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
4.16667
###
4.54545
###
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
Halaman : 21
140.000
64.030
0.059
0.650
0.200
0.020
0.030
73104
73800
146904
73452
18
10###
12
PEKERJAAN PLESTERAN
1. 1 m2 Plesteran, 1 Pc : 1 Ps, tebal 15 mm
Bahan An. SNI ( Revisi ) 6.1.1
12.920 Kg Semen portland
0.013 m3 Pasir pasang
Upah An. SNI ( Revisi ) 6.1.2
0.200 Oh Pekerja
0.150 Oh Tukang batu
0.015 Oh Kepala tukang
0.010 Oh Mandor
@ Rp
@ Rp
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
Rp
Rp
Rp
Rp
Rp
Rp
15,000.00
15,000.00
1,650.00
1,200.00
32,850.00
44,750.43
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
7,070.24
1,541.63
8,611.87
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
Rp
Rp
Rp
Rp
Rp
Rp
15,000.00
15,000.00
1,650.00
1,200.00
32,850.00
41,461.87
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
5,377.36
1,723.00
7,100.37
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
15,000.00
15,000.00
1,650.00
1,200.00
32,850.00
39,950.37
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
4,315.17
1,813.69
6,128.86
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
15,000.00
15,000.00
1,650.00
1,200.00
32,850.00
38,978.86
Halaman : 22
@ Rp
@ Rp
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
3,584.91
1,995.06
5,579.97
@ Rp
@ Rp
75,000.00 = Rp
100,000.00 = Rp
15,000.00
15,000.00
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
10,721.53
1,178.90
11,900.43
@ Rp
@ Rp
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
1,650.00
1,200.00
32,850.00
38,429.97
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
3,053.81
2,085.74
5,139.55
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
Rp
Rp
Rp
Rp
Rp
Rp
15,000.00
15,000.00
1,650.00
1,200.00
32,850.00
37,989.55
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
2,389.94
2,176.43
4,566.36
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
15,000.00
15,000.00
1,650.00
1,200.00
32,850.00
37,416.36
829.84
450,174.40
90,684.40
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
4,779.88
1,350.52
1,178.90
7,309.30
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
15,000.00
15,000.00
1,650.00
1,200.00
32,850.00
40,159.30
Halaman : 23
829.84
450,174.40
90,684.40
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
1,526.91
1,575.61
1,269.58
4,372.10
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
15,000.00
15,000.00
1,650.00
1,200.00
32,850.00
37,222.10
=
=
=
=
Rp
Rp
Rp
Rp
1,832.29
1,890.73
997.53
4,720.55
Rp
Rp
Rp
Rp
@ Rp
@ Rp
@ Rp
@ Rp
=
=
=
=
@ Rp
@ Rp
@ Rp
@ Rp
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
1M3 KAPUR
@ Rp
@ Rp
@ Rp
@ Rp
829.84
450,174.40
90,684.40
Sub total :
0,006
37161
1
0
0
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
15,000.00
15,000.00
1,650.00
1,200.00
32,850.00
37,570.55
829.84
450,174.40
90,684.40
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
2,290.36
2,363.42
634.79
5,288.56
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
15,000.00
15,000.00
1,650.00
1,200.00
32,850.00
38,138.56
829.84
450,174.40
90,684.40
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
1,597.44
990.38
1,723.00
4,310.83
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
15,000.00
15,000.00
1,650.00
1,200.00
32,850.00
37,160.83
Halaman : 24
138,000.00
450,174.40
90,684.40
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
1,242.00
4,051.57
816.16
6,109.73
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
15,000.00
15,000.00
1,650.00
1,200.00
32,850.00
38,959.73
138,000.00
450,174.40
90,684.40
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
966.00
3,151.22
1,360.27
5,477.49
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
15,000.00
15,000.00
1,650.00
1,200.00
32,850.00
38,327.49
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
Rp
Rp
Rp
Rp
Rp
Rp
18,750.00
20,000.00
2,200.00
1,800.00
42,750.00
54,232.50
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
7,169.82
2,297.34
9,467.16
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
18,750.00
20,000.00
2,200.00
1,500.00
42,450.00
51,917.16
Halaman : 25
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
5,753.56
2,418.25
8,171.81
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
Rp
Rp
Rp
Rp
Rp
Rp
18,750.00
20,000.00
2,200.00
1,500.00
42,450.00
50,621.81
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
4,779.88
2,660.08
7,439.95
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
18,750.00
20,000.00
2,200.00
1,500.00
42,450.00
49,889.95
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
4,071.75
2,720.53
6,792.28
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
9,426.98
2,055.51
11,482.50
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
18,750.00
20,000.00
2,200.00
1,500.00
42,450.00
49,242.28
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
138,000.00
450,174.40
90,684.40
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
1,242.00
4,051.57
1,632.32
6,925.89
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
20,000.00
20,000.00
2,200.00
1,600.00
43,800.00
50,725.89
Halaman : 26
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
11,783.73
2,569.39
14,353.12
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
Rp
Rp
Rp
Rp
Rp
Rp
22,500.00
20,000.00
2,200.00
1,560.00
46,260.00
60,613.12
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
8,962.27
2,871.67
11,833.94
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
Rp
Rp
Rp
Rp
Rp
Rp
22,500.00
20,000.00
2,200.00
1,560.00
46,260.00
58,093.94
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
7,191.95
3,022.81
10,214.76
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
22,500.00
20,000.00
2,200.00
1,560.00
46,260.00
56,474.76
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
5,974.85
3,325.09
9,299.94
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
22,500.00
20,000.00
2,200.00
1,560.00
46,260.00
55,559.94
25702
Halaman : 27
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
Rp
Rp
Rp
Rp
Rp
Rp
24,000.00
25,000.00
2,750.00
1,800.00
53,550.00
70,773.74
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
10,754.73
3,446.01
14,200.73
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
Rp
Rp
Rp
Rp
Rp
Rp
24,000.00
25,000.00
2,750.00
1,800.00
53,550.00
67,750.73
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
8,630.34
3,627.38
12,257.71
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
=
=
=
=
=
=
14,140.47
3,083.27
17,223.74
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
24,000.00
25,000.00
2,750.00
1,800.00
53,550.00
65,807.71
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
7,169.82
3,990.11
11,159.93
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
24,000.00
25,000.00
2,750.00
1,800.00
53,550.00
64,709.93
Halaman : 28
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
5,866.97
1,904.37
7,771.34
@ Rp
75,000.00 = Rp
11,250.00
28436
@ Rp
@ Rp
@ Rp
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
7,000.00
770.00
960.00
19,980.00
27,751.34
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
4,705.19
2,085.74
6,790.93
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
Rp
Rp
Rp
Rp
Rp
Rp
11,250.00
7,000.00
770.00
960.00
19,980.00
26,770.93
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
7,717.51
1,541.63
9,259.15
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
Rp
Rp
Rp
Rp
Rp
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
19,500.00
20,000.00
2,200.00
1,560.00
43,260.00
52,519.15
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
5,866.97
1,723.00
7,589.97
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
19,500.00
20,000.00
2,200.00
1,560.00
43,260.00
50,849.97
Halaman : 29
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
414.92
181.37
596.29
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
6,900.00
829.84
90,684.40
200.37
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
4,275.00
3,800.00
4,180.00
240.00
12,495.00
13,091.29
=
=
=
=
Rp
Rp
Rp
Rp
993.60
4,713.49
1,027.76
3,005.49
Sub total :
Upah An. SNI ( Revisi ) 6.32.2
0.450 Oh Pekerja
0.200 Oh Tukang batu
0.002 Oh Kepala tukang
0.025 Oh Mandor
= Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
33,750.00
20,000.00
220.00
3,000.00
56,970.00
66,710.34
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
993.60
4,713.49
1,027.76
2,094.84
8,829.69
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
33,750.00
20,000.00
220.00
3,000.00
56,970.00
65,799.69
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
3,584.91
1,450.95
5,035.86
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
18,750.00
10,000.00
110.00
1,800.00
30,660.00
35,695.86
Halaman : 30
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
3,584.91
1,450.95
5,035.86
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
36 1 m' Benangan
Bahan
2 Kg Semen portland
@ Rp
Sub total :
Upah
0 Oh Tukang batu
0 Oh Mandor
@ Rp
@ Rp
9,740.34
Rp
Rp
Rp
Rp
Rp
Rp
11,250.00
7,000.00
770.00
960.00
19,980.00
25,015.86
829.84 = Rp
= Rp
1,867.14
1,867.14
100,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
10,000.00
1,200.00
11,200.00
13,067.14
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
Halaman : 31
1650
9,900.00
Sak kapua
KG - Pc a
m3 pasir a
Rp
Rp
Rp
0.00 =
0.00 =
0.00 =
Rp :
Rp :
Rp :
0.00
0.00
0.00
19
10### 3
12
PEKERJAAN KAYU
KUSEN PINTU + JENDELA
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
15,939,000.00 = Rp
Sub total :
= Rp
Rp
Rp
Rp
Rp
Rp
Rp
450,000.00
2,000,000.00
220,000.00
36,000.00
2,706,000.00
20,238,900.00
5,750,000.00 = Rp
Sub total :
= Rp
6,900,000.00
6,900,000.00
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
3. 1 m3 Pasang kusen pintu & jendela kayu borneo ( Kruwing , kempas , Meranti batu )
Bahan An. SNI ( Revisi ) 6.3.1
1.200 m3 Kayu borneo, balok
@ Rp
3,864,000.00 = Rp
Sub total :
= Rp
Upah An. SNI ( Revisi ) 6.3.2
6.000 Oh Pekerja
@ Rp
75,000.00 = Rp
18.000 Oh Tukang kayu
@ Rp
100,000.00 = Rp
2.000 Oh Kepala tukang
@ Rp
110,000.00 = Rp
0.300 Oh Mandor
@ Rp
120,000.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
17,532,900.00
17,532,900.00
450,000.00
1,800,000.00
220,000.00
36,000.00
2,506,000.00
9,406,000.00
4,636,800.00
4,636,800.00
450,000.00
1,800,000.00
220,000.00
36,000.00
2,506,000.00
7,142,800.00
PEKERJAAN PINTU
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
6,520,500.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
26,250.00
105,000.00
11,550.00
2,160.00
144,960.00
380,221.94
3,946,800.00 = Rp
142,084.80
Halaman : 48
523.94
142,608.74
D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007..
@ Rp
Sub total :
@ Rp
@ Rp
@ Rp
@ Rp
234,738.00
523.94
235,261.94
10,478.80 = Rp
= Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
26,250.00
105,000.00
11,550.00
2,160.00
144,960.00
287,568.74
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
6,520,500.00 = Rp
Sub total :
= Rp
260,820.00
260,820.00
Rp
Rp
Rp
Rp
Rp
Rp
75,000.00
250,000.00
27,500.00
6,000.00
358,500.00
619,320.00
17,940,000.00 = Rp
Sub total :
= Rp
627,900.00
627,900.00
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
75,000.00
250,000.00
27,500.00
6,000.00
358,500.00
1,076,100.00
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
200,000.00
22,000.00
4,800.00
286,800.00
914,700.00
6,520,500.00 = Rp
Sub total :
= Rp
228,217.50
228,217.50
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
200,000.00
22,000.00
4,800.00
286,800.00
515,017.50
Halaman : 49
3,946,800.00 = Rp
Sub total :
= Rp
138,138.00
138,138.00
D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007..
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
@ Rp
717,600.00
717,600.00
Rp
Rp
Rp
Rp
Rp
Rp
@ Rp
@ Rp
@ Rp
@ Rp
17,940,000.00 = Rp
Sub total :
= Rp
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
200,000.00
22,000.00
4,800.00
286,800.00
424,938.00
17,940,000.00 = Rp
Sub total :
= Rp
1,148,160.00
1,148,160.00
75,000.00 = Rp
100,000.00 = Rp
110,000.00 = Rp
75,000.00
300,000.00
33,000.00
0.300 Oh Mandor
@ Rp
120,000.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
Rp
Rp
Rp
Rp
Rp
Rp
75,000.00
300,000.00
33,000.00
60,000.00
468,000.00
885,312.00
17,940,000.00
10,478.80
8,625.00
81,512.00
Sub total :
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
351,624.00
314.36
2,587.50
81,512.00
436,037.86
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
45,000.00
200,000.00
22,000.00
3,600.00
270,600.00
706,637.86
6,520,500.00 = Rp
10,478.80 = Rp
127,801.80
314.36
Halaman : 50
2,587.50
81,512.00
212,215.66
@ Rp
@ Rp
@ Rp
@ Rp
417,312.00
417,312.00
=
=
=
=
=
=
6,520,500.00 = Rp
Sub total :
= Rp
36,000.00
444,000.00
1,592,160.00
8,625.00 = Rp
81,512.00 = Rp
Sub total :
= Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
45,000.00
200,000.00
22,000.00
3,600.00
270,600.00
482,815.66
17,940,000.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
1,076,400.00
1,571.82
1,077,971.82
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
37,500.00
200,000.00
22,000.00
3,000.00
262,500.00
1,340,471.82
6,520,500.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
391,230.00
1,571.82
392,801.82
0.500
2.000
0.200
0.025
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala tukang
Mandor
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
37,500.00
200,000.00
22,000.00
3,000.00
262,500.00
655,301.82
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
77,357.28
314.36
2,587.50
81,512.00
161,771.14
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
45,000.00
200,000.00
22,000.00
3,600.00
270,600.00
432,371.14
17,940,000.00 = Rp
351,624.00
Halaman : 51
3,143.64
2,587.50
81,512.00
438,867.14
10,478.80 = Rp
8,625.00 = Rp
81,512.00 = Rp
Sub total :
= Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
45,000.00
200,000.00
22,000.00
3,600.00
270,600.00
709,467.14
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
127,801.80
3,143.64
2,587.50
81,512.00
215,044.94
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
45,000.00
200,000.00
22,000.00
3,600.00
270,600.00
485,644.94
17,940,000.00
10,478.80
8,625.00
81,512.00
62,330.00
Sub total :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
351,624.00
3,143.64
6,900.00
81,512.00
31,165.00
474,344.64
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
250,000.00
27,500.00
4,800.00
342,300.00
816,644.64
@ Rp
@ Rp
@ Rp
@ Rp
0.80
2.10
###
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
127,801.80
3,143.64
6,900.00
81,512.00
31,165.00
250,522.44
= Rp
= Rp
= Rp
60,000.00
250,000.00
27,500.00
Halaman : 52
4,800.00
342,300.00
592,822.44
D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007..
0.040 Oh Mandor
@ Rp
120,000.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
351,624.00
3,143.64
6,900.00
40,756.00
31,165.00
433,588.64
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
250,000.00
27,500.00
4,800.00
342,300.00
775,888.64
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
127,801.80
3,143.64
6,900.00
40,756.00
17,710.00
31,165.00
227,476.44
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
60,000.00
250,000.00
27,500.00
4,800.00
342,300.00
569,776.44
17,940,000.00
10,478.80
8,625.00
62,330.00
Sub total :
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
351,624.00
3,143.64
10,350.00
124,660.00
489,777.64
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
75,000.00
260,000.00
28,600.00
6,000.00
369,600.00
859,377.64
6,520,500.00 = Rp
10,478.80 = Rp
8,625.00 = Rp
127,801.80
3,143.64
10,350.00
24. 1 m2 Pasang pintu teakwood & formika, rangka kayu kamper ( dipolitur )
Bahan An. SNI ( Revisi ) 6.24.1
0.0196 m3 Kayu kamper, papan
@ Rp
6,520,500.00
0.300 Kg Paku biasa 1/2" - 1"
@ Rp
10,478.80
0.800 Lt Lem kayu
@ Rp
8,625.00
0.500 Lbr Teakwood 4' x 8' x 4 mm@ Rp
81,512.00
0.500 Lt Politur
@ Rp
35,420.00
0.500 Lbr Formica 4' x 8'
@ Rp
62,330.00
Sub total :
Upah An. SNI ( Revisi ) 6.24.2
0.800 Oh Pekerja
@ Rp
75,000.00
2.500 Oh Tukang kayu
@ Rp
100,000.00
0.250 Oh Kepala tukang
@ Rp
110,000.00
0.040 Oh Mandor
@ Rp
120,000.00
Sub total :
Total upah+bahan :
25. 1 m2 Pasang pintu formika double, rangka kayu jati
Bahan An. SNI ( Revisi ) 6.25.1
0.0196 m3 Kayu jati, papan
@ Rp
0.300 Kg Paku biasa 1/2" - 1"
@ Rp
1.200 Lt Lem kayu
@ Rp
2.000 Lbr Formica 4' x 8'
@ Rp
Upah An. SNI ( Revisi ) 6.25.2
1.000 Oh Pekerja
2.600 Oh Tukang kayu
0.260 Oh Kepala tukang
0.050 Oh Mandor
@ Rp
@ Rp
@ Rp
@ Rp
62,330.00 = Rp
= Rp
D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007..
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
124,660.00
265,955.44
Halaman : 53
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
75,000.00
260,000.00
28,600.00
6,000.00
369,600.00
635,555.44
15,939,000.00
10,166.00
10,478.80
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
17,532,900.00
152,490.00
8,383.04
17,693,773.04
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
300,000.00
1,200,000.00
132,000.00
24,000.00
1,656,000.00
19,349,773.04
5,750,000.00
10,166.00
10,478.80
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
6,325,000.00
152,490.00
8,383.04
6,485,873.04
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
300,000.00
1,200,000.00
132,000.00
24,000.00
1,656,000.00
8,141,873.04
=
=
=
=
Rp
Rp
Rp
Rp
4,250,400.00
152,490.00
8,383.04
4,411,273.04
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
300,000.00
1,200,000.00
132,000.00
24,000.00
1,656,000.00
6,067,273.04
3,542,000.00
10,166.00
10,478.80
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
3,896,200.00
152,490.00
8,383.04
4,057,073.04
Halaman : 54
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
300,000.00
1,200,000.00
132,000.00
24,000.00
1,656,000.00
5,713,073.04
KUDA KUDA
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
PASANG USUK.
4,100,000.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
Rp
Rp
Rp
Rp
Rp
Rp
7,500.00
10,000.00
1,100.00
600.00
19,200.00
69,971.82
= Rp
= Rp
= Rp
45,816.00
1,571.82
47,387.82
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
7,500.00
10,000.00
1,100.00
600.00
19,200.00
66,587.82
3,404,000.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
40,848.00
1,571.82
42,419.82
32. 1 m2 Pasang kaso + reng genteng kodok kayu kruwing / bengkirai / kempas.
Bahan An. SNI ( Revisi ) 6.32.1
0.012 m3 Ky. kruw/beng/kempas, @ Rp
3,818,000.00
0.150 Kg Paku biasa 2" - 5"
@ Rp
10,478.80
Sub total :
Upah An. SNI ( Revisi ) 6.32.2
0.100 Oh Pekerja
@ Rp
75,000.00
0.100 Oh Tukang kayu
@ Rp
100,000.00
0.010 Oh Kepala tukang
@ Rp
110,000.00
0.005 Oh Mandor
@ Rp
120,000.00
Sub total :
Total upah+bahan :
33 1 m2 Pasang kaso + reng genteng kodok kayu meranti.
Bahan An. SNI ( Revisi ) 6.32.1
0.012 m3 Kayu meranti, usuk
@ Rp
0.150 Kg Paku biasa 2" - 5"
@ Rp
Upah An. SNI ( Revisi ) 6.32.2
0.100 Oh Pekerja
0.100 Oh Tukang kayu
0.010 Oh Kepala tukang
0.005 Oh Mandor
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
7,500.00
10,000.00
1,100.00
600.00
19,200.00
61,619.82
10,810,000.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
151,340.00
1,571.82
152,911.82
75,000.00 = Rp
Rp
Rp
Rp
Rp
Rp
7,500.00
Halaman : 55
10,000.00
1,100.00
600.00
19,200.00
172,111.82
4,100,000.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
57,400.00
1,571.82
58,971.82
D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007..
@ Rp
@ Rp
@ Rp
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
49,200.00
1,571.82
50,771.82
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
7,500.00
10,000.00
1,100.00
600.00
19,200.00
78,171.82
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
7,500.00
10,000.00
1,100.00
600.00
19,200.00
74,223.82
3,404,000.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
47,656.00
1,571.82
49,227.82
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
53,452.00
1,571.82
55,023.82
Rp
Rp
Rp
Rp
Rp
Rp
@ Rp
@ Rp
@ Rp
@ Rp
3,818,000.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
Rp
Rp
Rp
Rp
Rp
Rp
7,500.00
10,000.00
1,100.00
600.00
19,200.00
68,427.82
4,100,000.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
676,500.00
2,095.76
678,595.76
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
9,000.00
12,000.00
1,320.00
720.00
23,040.00
701,635.76
Halaman : 56
= Rp
= Rp
= Rp
629,970.00
2,095.76
632,065.76
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
9,000.00
12,000.00
1,320.00
720.00
23,040.00
655,105.76
= Rp
= Rp
= Rp
129,720.00
1,047.88
130,767.88
=
=
=
=
=
=
11,250.00
25,000.00
2,750.00
9,000.00
48,000.00
178,767.88
D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007..
Rp
Rp
Rp
Rp
Rp
Rp
@ Rp
@ Rp
@ Rp
@ Rp
4,100,000.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
42 1 m2 Pasang rangka langit-langit ( 1.00 x 1.00 ) m, kayu kamper potongan 5/7 2 meter.
Bahan An. SNI ( Revisi ) 6.39.1
0.012 m3 Kayu kamper 5/7 - 2 mtr.@ Rp
2,248,480.00 = Rp
0.100 Kg Paku biasa 2" - 5"
@ Rp
10,478.80 = Rp
Sub total :
= Rp
Upah An. SNI ( Revisi ) 6.39.2
0.150 Oh Pekerja
@ Rp
75,000.00 = Rp
0.250 Oh Tukang kayu
@ Rp
100,000.00 = Rp
0.025 Oh Kepala tukang
@ Rp
110,000.00 = Rp
0.075 Oh Mandor
@ Rp
120,000.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007..
49,200.00
1,047.88
50,247.88
11,250.00
25,000.00
2,750.00
9,000.00
48,000.00
98,247.88
26,981.76
1,047.88
28,029.64
11,250.00
25,000.00
2,750.00
9,000.00
48,000.00
76,029.64
Halaman : 57
45,816.00
1,047.88
46,863.88
11,250.00
25,000.00
2,750.00
9,000.00
48,000.00
94,863.88
40,848.00
1,047.88
41,895.88
11,250.00
25,000.00
2,750.00
9,000.00
48,000.00
89,895.88
23,736.00
1,047.88
24,783.88
11,250.00
25,000.00
2,750.00
9,000.00
48,000.00
72,783.88
= Rp
= Rp
= Rp
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
15,000.00
30,000.00
3,300.00
1,200.00
49,500.00
299,701.82
Halaman : 58
Rp
Rp
Rp
94,300.00
1,571.82
95,871.82
Rp
Rp
Rp
Rp
Rp
Rp
15,000.00
30,000.00
3,300.00
1,200.00
49,500.00
145,371.82
D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007..
248,630.00
1,571.82
250,201.82
48 1 m2 Pasang rangka langit-langit ( 30 x 60 ) cm, kayu kamper potongan panjang 2 mtr.- 5/7
Bahan An. SNI ( Revisi ) 6.42.1
0.023 m3 Kayu kamper, potongan @ Rp
2,248,480.00 = Rp
0.150 Kg Paku biasa 2" - 5"
@ Rp
10,478.80 = Rp
Sub total :
= Rp
Upah An. SNI ( Revisi ) 6.42.2
0.200 Oh Pekerja
@ Rp
75,000.00 = Rp
0.300 Oh Tukang kayu
@ Rp
100,000.00 = Rp
0.030 Oh Kepala tukang
@ Rp
110,000.00 = Rp
0.010 Oh Mandor
@ Rp
120,000.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
49 1 m2 Pasang rangka langit-langit ( 30 x 60 ) cm, kayu kruwing , bemgkirai / kempas.
Bahan An. SNI ( Revisi ) 6.43.1
0.023 m3 Ky. kruw/beng/kempas, @ Rp
3,818,000.00 = Rp
0.150 Kg Paku biasa 2" - 5"
@ Rp
10,478.80 = Rp
Sub total :
= Rp
Upah An. SNI ( Revisi ) 6.43.2
0.200 Oh Pekerja
@ Rp
75,000.00 = Rp
0.300 Oh Tukang kayu
@ Rp
100,000.00 = Rp
0.030 Oh Kepala tukang
@ Rp
110,000.00 = Rp
0.010 Oh Mandor
@ Rp
120,000.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
50 1 m2 Pasang rangka langit-langit ( 30 x 60 ) cm, kayu Meranti panjang 4 meter - 5/7.
Bahan An. SNI ( Revisi ) 6.43.1
0.023 m3 Kayu meranti 5/7 - 4 mtr@ Rp
3,404,000.00 = Rp
0.150 Kg Paku biasa 2" - 5"
@ Rp
10,478.80 = Rp
Sub total :
= Rp
Upah An. SNI ( Revisi ) 6.43.2
0.200 Oh Pekerja
@ Rp
75,000.00 = Rp
0.300 Oh Tukang kayu
@ Rp
100,000.00 = Rp
0.030 Oh Kepala tukang
@ Rp
110,000.00 = Rp
0.010 Oh Mandor
@ Rp
120,000.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
51 1 m2 Pasang rangka langit-langit ( 30 x 60 ) cm, kayu Meranti potongan panjang 2 meter - 5/7.
Bahan An. SNI ( Revisi ) 6.43.1
0.023 m3 Kayu meranti 5/7 - 2 mtr@ Rp
1,978,000.00 = Rp
51,715.04
1,571.82
53,286.86
15,000.00
30,000.00
3,300.00
1,200.00
49,500.00
102,786.86
87,814.00
1,571.82
89,385.82
15,000.00
30,000.00
3,300.00
1,200.00
49,500.00
138,885.82
78,292.00
1,571.82
79,863.82
15,000.00
30,000.00
3,300.00
1,200.00
49,500.00
129,363.82
45,494.00
@ Rp
Sub total :
10,478.80 = Rp
= Rp
D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007..
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
15,000.00
30,000.00
3,300.00
1,200.00
49,500.00
96,565.82
= Rp
= Rp
= Rp
291,870.00
2,095.76
293,965.76
=
=
=
=
=
=
18,750.00
35,000.00
3,850.00
1,500.00
59,100.00
353,065.76
Rp
Rp
Rp
Rp
Rp
Rp
PASANG LISPLANG
@ Rp
@ Rp
110,000.00
120,000.00
Sub total :
Total upah+bahan :
1,571.82
47,065.82
Halaman : 59
=
=
=
=
Rp
Rp
Rp
Rp
110,700.00
2,095.76
112,795.76
18,750.00
35,000.00
3,850.00
1,500.00
59,100.00
171,895.76
60,708.96
2,095.76
62,804.72
18,750.00
35,000.00
3,850.00
1,500.00
59,100.00
121,904.72
103,086.00
2,095.76
105,181.76
18,750.00
35,000.00
Halaman : 60
3,850.00
1,500.00
59,100.00
164,281.76
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
17,940,000.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
Rp
Rp
Rp
Rp
Rp
Rp
7,500.00
20,000.00
2,750.00
600.00
30,850.00
160,541.94
6,520,500.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
46,947.60
523.94
47,471.54
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
Rp
Rp
Rp
Rp
Rp
Rp
7,500.00
20,000.00
2,750.00
600.00
30,850.00
78,321.54
= Rp
= Rp
= Rp
27,489.60
523.94
28,013.54
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
7,500.00
20,000.00
2,750.00
600.00
30,850.00
58,863.54
17,940,000.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
197,340.00
523.94
197,863.94
=
=
=
=
=
=
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,250.00
22,000.00
2,420.00
600.00
33,270.00
231,133.94
Halaman : 61
6,520,500.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
71,725.50
523.94
72,249.44
D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007..
129,168.00
523.94
129,691.94
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,250.00
22,000.00
2,420.00
600.00
33,270.00
105,519.44
= Rp
= Rp
= Rp
41,998.00
523.94
42,521.94
= Rp
8,250.00
@ Rp
@ Rp
@ Rp
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
22,000.00
2,420.00
600.00
33,270.00
75,791.94
= Rp
= Rp
= Rp
94,547.25
628.73
95,175.98
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
11,250.00
25,000.00
2,750.00
9,000.00
48,000.00
143,175.98
= Rp
= Rp
= Rp
55,361.00
628.73
55,989.73
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
11,250.00
25,000.00
2,750.00
9,000.00
48,000.00
103,989.73
6,520,500.00 = Rp
56,076.30
Halaman : 62
628.73
56,705.03
D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007..
@ Rp
Sub total :
10,478.80 = Rp
= Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
7,500.00
10,000.00
1,100.00
6,000.00
24,600.00
81,305.03
= Rp
= Rp
= Rp
32,834.80
628.73
33,463.53
=
=
=
=
=
=
7,500.00
10,000.00
1,100.00
6,000.00
24,600.00
58,063.53
Rp
Rp
Rp
Rp
Rp
Rp
34,731.84
628.73
35,360.57
7,500.00
10,000.00
@ Rp
@ Rp
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
Rp
Rp
Rp
Rp
1,100.00
6,000.00
24,600.00
59,960.57
5,750,000.00
6,520,500.00
10,478.80
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
112,125.00
45,643.50
1,047.88
158,816.38
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
11,250.00
45,000.00
4,950.00
9,000.00
70,200.00
229,016.38
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
10,478.80 = Rp
= Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
11,250.00
45,000.00
4,950.00
9,000.00
70,200.00
174,223.48
=
=
=
=
Rp
Rp
Rp
Rp
69,069.00
26,726.00
1,047.88
96,842.88
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
11,250.00
45,000.00
4,950.00
9,000.00
70,200.00
167,042.88
5,750,000.00
6,520,500.00
10,478.80
19,320.00
91,908.00
Sub total :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
112,125.00
45,643.50
1,047.88
10,819.20
91,908.00
149,418.58
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
15,000.00
60,000.00
6,600.00
1,200.00
82,800.00
232,218.58
75,348.00
27,627.60
Halaman : 63
1,047.88
104,023.48
@ Rp
@ Rp
@ Rp
@ Rp
0.0195
0.007
0.100
0.560
1.000
m3
m3
Kg
Lt
Lbr
5,750,000.00
6,520,500.00
10,478.80
19,320.00
81,512.00
Sub total :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
112,125.00
45,643.50
1,047.88
10,819.20
81,512.00
139,022.58
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
15,000.00
60,000.00
6,600.00
1,200.00
82,800.00
221,822.58
Halaman : 64
Rp
Rp
Rp
Rp
Rp
Rp
112,125.00
45,643.50
1,047.88
10,819.20
62,330.00
119,840.58
Rp
Rp
Rp
Rp
Rp
Rp
15,000.00
60,000.00
6,600.00
1,200.00
82,800.00
202,640.58
@ Rp
@ Rp
@ Rp
@ Rp
D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007..
15,939,000.00
10,478.80
15,985.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
111,573.00
1,047.88
2,397.75
115,018.63
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
45,000.00
180,000.00
19,800.00
3,600.00
248,400.00
363,418.63
10,350.00 = Rp
= Rp
10,867.50
10,867.50
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
Sub total :
@ Rp
@ Rp
@ Rp
@ Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,575.00
2,100.00
220.00
120.00
4,015.00
14,882.50
3,312.00 = Rp
= Rp
3,477.60
3,477.60
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
1,575.00
2,100.00
220.00
120.00
4,015.00
Total upah+bahan :
D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007..
= Rp
7,492.60
Halaman : 65
43750
19
10###
12
= Rp
= Rp
= Rp
14,927.00
104.79
15,031.79
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
2,250.00
7,000.00
770.00
180.00
10,200.00
25,231.79
= Rp
= Rp
= Rp
12,397.00
150.88
12,547.88
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
2,250.00
7,000.00
770.00
180.00
10,200.00
22,747.88
= Rp
= Rp
= Rp
16,596.80
150.88
16,747.68
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
2,250.00
7,000.00
770.00
180.00
10,200.00
26,947.68
= Rp
= Rp
= Rp
11,860.64
150.88
12,011.52
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
2,250.00
7,000.00
770.00
180.00
10,200.00
22,211.52
Halaman : 66
= Rp
= Rp
= Rp
10,120.00
150.88
10,270.88
= Rp
2,250.00
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
@ Rp
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
7,000.00
770.00
180.00
10,200.00
20,470.88
10,750.00 = Rp
15,088.00 = Rp
Sub total :
= Rp
62,350.00
754.40
63,104.40
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
Rp
Rp
Rp
Rp
Rp
@ Rp
@ Rp
@ Rp
@ Rp
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
4,500.00
10,000.00
1,100.00
360.00
15,960.00
79,064.40
39,500.00 = Rp
15,088.00 = Rp
Sub total :
= Rp
59,250.00
754.40
60,004.40
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
4,500.00
10,000.00
1,100.00
360.00
15,960.00
75,964.40
= Rp
= Rp
= Rp
23,680.80
452.64
24,133.44
=
=
=
=
=
=
5,250.00
10,000.00
1,100.00
420.00
16,770.00
40,903.44
Rp
Rp
Rp
Rp
Rp
Rp
Halaman : 67
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
= Rp
= Rp
= Rp
72,151.92
452.64
72,604.56
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
5,250.00
10,000.00
1,100.00
420.00
16,770.00
89,374.56
75,158.25
452.64
75,610.89
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
Rp
Rp
Rp
Rp
Rp
Rp
5,250.00
10,000.00
1,100.00
420.00
16,770.00
92,380.89
= Rp
= Rp
= Rp
33,637.50
452.64
34,090.14
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
5,250.00
10,000.00
1,100.00
420.00
16,770.00
50,860.14
17,940,000.00
9,779.60
15,985.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
430,560.00
97.80
799.25
431,457.05
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
15,000.00
60,000.00
6,600.00
1,200.00
82,800.00
514,257.05
Halaman : 68
@ Rp
@ Rp
@ Rp
6,500,000.00
9,779.60
15,985.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
156,000.00
97.80
799.25
156,897.05
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
15,000.00
60,000.00
6,600.00
1,200.00
82,800.00
239,697.05
@ Rp
@ Rp
@ Rp
6,520,500.00
9,779.60
15,985.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
156,492.00
97.80
799.25
157,389.05
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
15,000.00
60,000.00
6,600.00
1,200.00
82,800.00
240,189.05
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
=
=
=
=
=
=
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
35,000.00 = Rp
216.20 = Rp
Sub total :
= Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
45,000.00
10,000.00
1,100.00
360.00
56,460.00
70,872.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
45,000.00
2,094.84
750.00
59,250.00
107,094.84
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
11,250.00
50,000.00
5,500.00
900.00
67,650.00
174,744.84
Halaman : 69
10,350.00 = Rp
9,779.60 = Rp
Sub total :
= Rp
11,385.00
97.80
11,482.80
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
@ Rp
@ Rp
12,250.00
2,162.00
14,412.00
Rp
Rp
Rp
Rp
Rp
Rp
3,750.00
5,000.00
550.00
360.00
9,660.00
21,142.80
115,000.00 = Rp
15,985.00 = Rp
Sub total :
= Rp
41,860.00
1,758.35
43,618.35
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
7,500.00
5,000.00
550.00
600.00
13,650.00
57,268.35
Halaman : 70
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
Sub total :
1,094.80 = Rp
= Rp
Rp
Rp
Rp
Rp
Rp
Rp
11,250.00
8,250.00
880.00
960.00
21,340.00
48,710.00
2,150.00 = Rp
= Rp
53,750.00
53,750.00
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
Rp
Rp
Rp
Rp
Rp
Rp
11,250.00
8,250.00
880.00
960.00
21,340.00
75,090.00
= Rp
= Rp
39,000.00
39,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
11,250.00
6,600.00
6,600.00
960.00
25,410.00
64,410.00
7,866.00 = Rp
= Rp
94,392.00
94,392.00
@ Rp
@ Rp
@ Rp
@ Rp
=
=
=
=
=
=
27,370.00
27,370.00
75,000.00
110,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
11,250.00
6,600.00
6,600.00
960.00
25,410.00
119,802.00
64,335.60
Sub total :
@ Rp
= Rp
64,335.60
75,000.00 = Rp
Rp
Rp
Rp
Rp
Rp
11,250.00
Halaman : 71
6,600.00
6,600.00
960.00
25,410.00
89,745.60
1,812.40 = Rp
= Rp
45,310.00
45,310.00
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
@ Rp
110,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
11,250.00
6,600.00
6,600.00
960.00
25,410.00
70,720.00
1,058.00 = Rp
= Rp
26,450.00
26,450.00
75,000.00
110,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
11,250.00
6,600.00
6,600.00
960.00
25,410.00
51,860.00
3,500.00 = Rp
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
17,500.00
6,638.72
2,901.90
27,040.62
75,000.00
110,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
@ Rp
@ Rp
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
@ Rp
@ Rp
@ Rp
@ Rp
Rp
Rp
Rp
Rp
Rp
Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
30,000.00
22,000.00
2,200.00
240.00
54,440.00
81,480.62
7,000.00 = Rp
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
35,000.00
6,638.72
2,901.90
44,540.62
75,000.00
110,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
30,000.00
22,000.00
2,200.00
240.00
54,440.00
98,980.62
Halaman : 72
8,250.00 = Rp
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
33,000.00
6,638.72
2,901.90
42,540.62
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
0.400
0.200
0.020
0.002
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala tukang
Mandor
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
21,850.00
6,638.72
2,901.90
31,390.62
30,000.00
22,000.00
2,200.00
240.00
54,440.00
85,830.62
=
=
=
=
Rp
Rp
Rp
Rp
43,700.00
6,638.72
2,901.90
53,240.62
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
30,000.00
22,000.00
2,200.00
240.00
54,440.00
107,680.62
5,032.40 = Rp
9,779.60 = Rp
Sub total :
= Rp
55,356.40
293.39
55,649.79
75,000.00
110,000.00
120,000.00
2,750.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
15,000.00
11,000.00
1,200.00
27.50
27,227.50
82,877.29
Halaman : 73
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
30,000.00
22,000.00
2,200.00
240.00
54,440.00
96,980.62
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
7,500.00
9,779.60
829.84
90,684.40
6,900.00
Sub total :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
26,250.00
488.98
8,962.27
2,901.90
1,725.00
40,328.15
75,000.00
110,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
30,000.00
22,000.00
2,200.00
2,400.00
56,600.00
96,928.15
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
10,500.00
8,250.00
880.00
960.00
20,590.00
57,416.68
19,991.60 = Rp
15,985.00 = Rp
Sub total :
= Rp
23,989.92
1,918.20
25,908.12
75,000.00
110,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
10,500.00
8,250.00
880.00
960.00
20,590.00
46,498.12
63,093.60 = Rp
50.00 = Rp
Sub total :
= Rp
63,093.60
200.00
63,293.60
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
375.00
12,100.00
220.00
1,800.00
14,495.00
77,788.60
Halaman : 74
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
34,908.48
1,918.20
36,826.68
Rp
Rp
Rp
Rp
Rp
Rp
@ Rp
@ Rp
@ Rp
@ Rp
29,090.40 = Rp
15,985.00 = Rp
Sub total :
= Rp
48,438.00 = Rp
50.00 = Rp
Sub total :
= Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
48,438.00
200.00
48,638.00
Rp
Rp
Rp
Rp
Rp
Rp
375.00
12,100.00
220.00
1,800.00
14,495.00
63,133.00
= Rp
= Rp
= Rp
141,416.88
1,200.00
142,616.88
= Rp
= Rp
= Rp
Rp
= Rp
= Rp
1,575.00
1,210.00
480.00
2,650.00
5,915.00
148,531.88
1 M2 1 M! SENG GALVALUM
( Lebar efektif 73 Cm.) @ Rp
4.000 Bh Paku rifet
@ Rp
59,800.00 = Rp
300.00 = Rp
Sub total :
= Rp
81,926.00
1,200.00
83,126.00
75,000.00
110,000.00
120,000.00
2,650.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
Rp
= Rp
= Rp
1,575.00
1,210.00
480.00
2,650.00
5,915.00
89,041.00
100,000.00
Rp
300.00 = Rp
Sub total :
= Rp
115,000.00
1,200.00
116,200.00
75,000.00
110,000.00
120,000.00
2,750.00
Sub total :
Total upah+bahan :
= Rp
= Rp
= Rp
Rp
= Rp
= Rp
Halaman : 75
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
0.00
1,955.92
1,955.92
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
12,450.00
27,500.00
2,750.00
960.00
43,660.00
45,615.92
78,660.00
9,779.60
9,779.60
3,946,800.00
Sub total :
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
31,464.00
586.78
488.98
15,787.20
48,326.96
75,000.00
110,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
9,375.00
27,500.00
2,750.00
720.00
40,345.00
88,671.96
78,660.00 = Rp
9,779.60 = Rp
Sub total :
= Rp
55,062.00
195.59
55,257.59
@ Rp
@ Rp
@ Rp
@ Rp
0.00 = Rp
9,779.60 = Rp
Sub total :
= Rp
@ Rp
@ Rp
@ Rp
@ Rp
1,575.00
1,210.00
480.00
2,750.00
6,015.00
122,215.00
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
9,000.00
6,600.00
660.00
720.00
16,980.00
72,237.59
78,660.00 = Rp
9,779.60 = Rp
Sub total :
= Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
64,400.00 = Rp
78,660.00 = Rp
Sub total :
= Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
11,250.00
7,700.00
880.00
720.00
20,550.00
44,539.18
Halaman : 76
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
23,598.00
391.18
23,989.18
@ Rp
@ Rp
@ Rp
@ Rp
Rp
Rp
Rp
Rp
Rp
Rp
9,000.00
6,600.00
660.00
720.00
16,980.00
63,633.20
64,400.00 = Rp
78,660.00 = Rp
Sub total :
= Rp
19,320.00
3,146.40
22,466.40
75,000.00
110,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
45,080.00
1,573.20
46,653.20
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
11,250.00
7,700.00
880.00
720.00
20,550.00
43,016.40
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
Halaman : 77
19
10###
12
@ Rp
@ Rp
Sub total :
@ Rp
@ Rp
@ Rp
@ Rp
10,530.00 = Rp
12,420.00 = Rp
= Rp
75,000.00
100,000.00
110,000.00
120,000.00
Rp
Rp
Rp
Rp
Rp
Rp
450.00
6,000.00
660.00
36.00
7,146.00
19,722.60
275,000.00 = Rp
= Rp
275,000.00
275,000.00
100,000.00
75,000.00
110,000.00
120,000.00
Rp
Rp
Rp
Rp
Rp
Rp
65,000.00
48,750.00
7,150.00
3,840.00
124,740.00
399,740.00
265,000.00 = Rp
= Rp
265,000.00
265,000.00
100,000.00
75,000.00
110,000.00
120,000.00
Rp
Rp
Rp
Rp
Rp
Rp
105,000.00
78,750.00
11,550.00
630.00
195,930.00
460,930.00
16,750.00 = Rp
= Rp
192,625.00
192,625.00
Sub total :
Total upah+bahan :
2. 1 m2 Pasang pintu besi baja
Bahan An. SNI ( Revisi ) 6.2.1
1.000 m2 Pintu besi baja
@ Rp
Sub total :
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
Total upah+bahan :
@ Rp
Sub total :
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
Total upah+bahan :
@ Rp
Sub total :
@ Rp
@ Rp
@ Rp
@ Rp
100,000.00
75,000.00
110,000.00
120,000.00
@ Rp
@ Rp
@ Rp
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
120,000.00
90,000.00
1,320.00
72.00
211,392.00
404,017.00
19,044.00 = Rp
9,779.60 = Rp
3,499,526.36 = Rp
20,948.40
195.59
6,299.15
Halaman : 78
27,443.14
Sub total :
Total upah+bahan :
5
=
=
=
=
=
=
=
=
=
=
=
=
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
Sub total :
Upah An. SNI ( Revisi ) 6.13.2
0.100 Oh Pekerja
0.100 Oh Tukang kayu
0.010 Oh Kepala tukang
0.0005 Oh Mandor
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
Total upah+bahan :
11,583.00
993.60
12,576.60
= Rp
75,000.00
110,000.00
110,000.00
120,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
7,500.00
11,000.00
1,100.00
60.00
19,660.00
47,103.14
@ Rp
@ Rp
@ Rp
17,181.00 = Rp
9,779.60 = Rp
3,499,526.36 = Rp
Sub total :
= Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
Rp
Rp
Rp
Rp
Rp
Rp
7,500.00
11,000.00
1,100.00
60.00
19,660.00
45,053.84
15,675.00 = Rp
9,779.60 = Rp
3,499,526.36 = Rp
Sub total :
= Rp
17,242.50
195.59
6,299.15
23,737.24
Sub total :
Total upah+bahan :
7
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
8
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
7,500.00
11,000.00
1,100.00
60.00
19,660.00
43,397.24
1 m2 Pasang pagar kawat dari besi siku tinggi 1,5 m dan panjang 3m tidak termasuk pondasi setempat.
Bahan
@ Rp
15,686.00 = Rp
12 m1 m' besi L 40 . 40 . 5
@ Rp
6,808.00 = Rp
34 m1 m'kawat duri
Sub total :
= Rp
Upah Pekerjaan mengelas diperhitungkan.
Ongkos kerja diperhitungkan
Sub total :
Total upah+bahan :
Harga per M2 pagar kawat :=
=
=
=
=
=
=
18,899.10
195.59
6,299.15
25,393.84
Rp
= Rp
= Rp
= Rp
254,457.60 :
10,350.00 = Rp
Sub total :
Total upah+bahan :
11 1 m2 Pintu Rolling bahan dari Aluminium.
Bahan
1 M2 Pintu dari aluminium
@ Rp
Sub total :
27,500.00
45,000.00
72,500.00
254,457.60
56,546.13
Rp
= Rp
= Rp
= Rp
113,850.00
70,000.00
95,000.00
278,850.00
Halaman : 79
85,000.00
65,000.00
65,000.00
343,850.00
255,000.00 = Rp
= Rp
Rp
= Rp
= Rp
293,250.00
293,250.00
52,500.00
52,500.00
345,750.00
240,488.00 = Rp
= Rp
Rp
= Rp
276,561.20
276,561.20
25,000.00
25,000.00
Rp
= Rp
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
181,957.60
231,472.00
413,429.60
Total upah+bahan :
13 1 m2 Pintu Besi B.R.C.
Bahan
1 M2 pagar besi BRC.
@ Rp
Sub total :
= Rp
301,561.20
240,488.00 = Rp
= Rp
= Rp
264,536.80
264,536.80
60,000.00
= Rp
= Rp
= Rp
5,000.00
65,000.00
329,536.80
240,488.00 = Rp
= Rp
= Rp
264,536.80
45,000.00
309,536.80
60,000.00
= Rp
= Rp
= Rp
5,000.00
65,000.00
374,536.80
Sub total :
Total upah+bahan :
14 1 m2 Pagar Besi B.R.C.
Bahan
@ Rp
1 M2 pagar besi BRC.
1 M2 Rangka besi besi pintu diameter 2 incs.
Sub total :
Upah Biaya pasang / Upah diperhitungkan.
Biaya transfotasi (relatif) jarak
jauh dekatnya.
Sub total :
Total upah+bahan :
Halaman : 80
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
0.104
0.104
0.001
0.0001
Oh
Oh
Oh
Oh
Pekerja
Tukang besi
Kepala tukang besi
Mandor
@ Rp
@ Rp
@ Rp
@ Rp
44,640.00 = Rp
= Rp
75,000.00
100,000.00
110,000.00
120,000.00
Rp
Rp
Rp
Rp
Rp
Rp
7,800.00
10,400.00
110.00
6.00
18,316.00
67,420.00
55,680.00 = Rp
= Rp
61,248.00
61,248.00
Sub total :
Total upah+bahan :
0.104
0.104
0.001
0.0001
Oh
Oh
Oh
Oh
Pekerja
Tukang besi
Kepala tukang besi
Mandor
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
Total upah+bahan :
75,000.00
100,000.00
110,000.00
120,000.00
=
=
=
=
=
=
49,104.00
49,104.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
7,800.00
10,400.00
110.00
6.00
18,316.00
79,564.00
0.104
0.104
0.001
0.0001
Oh
Oh
Oh
Oh
Pekerja
Tukang besi
Kepala tukang besi
Mandor
@ Rp
@ Rp
@ Rp
@ Rp
47,040.00 = Rp
= Rp
75,000.00
100,000.00
110,000.00
120,000.00
Rp
Rp
Rp
Rp
Rp
Rp
7,800.00
10,400.00
110.00
6.00
18,316.00
70,060.00
59,040.00 = Rp
= Rp
64,944.00
64,944.00
Sub total :
Total upah+bahan :
0.104
0.104
0.001
0.0001
Oh
Oh
Oh
Oh
Pekerja
Tukang besi
Kepala tukang besi
Mandor
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
51,744.00
51,744.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Halaman : 81
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
19 1 Bh. Pasang pintu aluminium 2,75" 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
44,640.00
6 M1 Slimar Aluminium putih 2@ Rp
2,400.00
15 M1 Karet penjepit kaca/ tripl @ Rp
@ Rp
15,410.00
1 set Engsel.
@ Rp
58,420.00
1 Bh Kunci
@ Rp
56,396.00
1 M2 Kaca bening 5 mm
@ Rp
119,600.00
1 M2 Multipleks 9 mm
1 Ls Paku Skrup
@ Rp
7,500.00
Sub total :
koefisen tenaga ditambah 35 % dari anlisa untuk 1 M2 pembuatan pintu aluminium.
Upah
1.418 Oh Pekerja
@ Rp
75,000.00
1.418 Oh Tukang besi
@ Rp
110,000.00
0.142 Oh Kepala tukang besi
@ Rp
110,000.00
0.0070 Oh Mandor
@ Rp
120,000.00
Sub total :
Total upah+bahan :
= Rp
Rp
Rp
Rp
Rp
Rp
Rp
= Rp
279,000.00
36,000.00
15,410.00
58,420.00
36,093.44
148,304.00
7,500.00
580,727.44
=
=
=
=
=
=
106,312.50
155,925.00
15,592.50
842.40
278,672.40
859,399.84
Rp
Rp
Rp
Rp
Rp
Rp
20 1 Bh. Pasang pintu aluminium 2,75" 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
47,040.00 = Rp
6 M1 Slimar Aluminium coklat @ Rp
2,400.00
Rp
15 M1 Karet penjepit kaca/ tripl @ Rp
@ Rp
13,800.00
Rp
1 set Engsel.
@ Rp
58,420.00
Rp
1 Bh Kunci
@ Rp
56,396.00
Rp
1 M2 Kaca bening 5 mm
@ Rp
119,600.00
Rp
1 M2 Multipleks 9 mm
1 Ls Paku Skrup
@ Rp
7,500.00
Rp
Sub total :
= Rp
koefisen tenaga ditambah 30 % dari anlisa untuk 1 M2 pembuatan pintu aluminium karena
pintu ini ukuran 80 x 200 Cm.dan ada ambang tengah.
Upah
1.418 Oh Pekerja
@ Rp
75,000.00 = Rp
1.418 Oh Tukang besi
@ Rp
110,000.00 = Rp
0.142 Oh Kepala tukang besi
@ Rp
110,000.00 = Rp
0.0070 Oh Mandor
@ Rp
120,000.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
21 1M2 Pasang daun jendela aluminium 2" putih ( Silver) UKURAN 1.00 X 1.00 Mtr.
( Jendela isian kaca 5mm).
7,800.00
10,400.00
110.00
6.00
18,316.00
83,260.00
294,000.00
36,000.00
13,800.00
58,420.00
36,093.44
148,304.00
7,500.00
594,117.44
106,312.50
155,925.00
15,592.50
842.40
278,672.40
872,789.84
1.050
1.050
0.105
0.0052
Oh
Oh
Oh
Oh
Pekerja
Tukang besi
Kepala tukang besi
Mandor
@ Rp
@ Rp
@ Rp
@ Rp
44,640.00 = Rp
2,400.00
Rp
7,562.40
Rp
11,500.00
Rp
56,396.00
Rp
= Rp
75,000.00
110,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
22 1Bh Pasang daun jendela aluminium 2" putih ( Silver) UKURAN 0.50 X 0.60 Mtr.
( Jendela isian kaca 5mm).
Bahan An. SNI ( Revisi ) 6.3.1
44,640.00 = Rp
2 M1 Slimar Aluminium putih 2@ Rp
2,400.00
Rp
4 M1 Karet penjepit kaca/ tripl @ Rp
@ Rp
7,562.40
Rp
1 set Engsel jendela.
@ Rp
11,500.00
Rp
1 Bh Hak window .
@ Rp
56,396.00
Rp
0 M2 Kaca bening 5 mm
Sub total :
= Rp
Upah
1.050
1.050
0.105
0.0052
Oh
Oh
Oh
Oh
Pekerja
Tukang besi
Kepala tukang besi
Mandor
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
78,750.00
115,500.00
11,550.00
624.00
206,424.00
511,055.79
Halaman : 82
98,208.00
10,560.00
7,562.40
11,500.00
16,918.80
144,749.20
Rp
Rp
Rp
Rp
Rp
Rp
78,750.00
115,500.00
11,550.00
624.00
206,424.00
351,173.20
23 1Bh Pasang daun jendela aluminium 2" putih ( Silver) UKURAN 0.50 X 0.50 Mtr.
( Jendela isian kaca 5mm).
Bahan An. SNI ( Revisi ) 6.3.1
44,640.00 = Rp
2 M1 Slimar Aluminium putih 2@ Rp
2,400.00
Rp
4 M1 Karet penjepit kaca/ tripl @ Rp
@ Rp
7,562.40
Rp
1 set Engsel jendela.
@ Rp
11,500.00
Rp
1 Bh Hak window .
@ Rp
56,396.00
Rp
0 M2 Kaca bening 5 mm
Sub total :
= Rp
89,280.00
9,600.00
7,562.40
11,500.00
14,099.00
132,041.40
Sub total :
Total upah+bahan :
Upah
1.050
1.050
0.105
0.0052
Oh
Oh
Oh
Oh
Pekerja
Tukang besi
Kepala tukang besi
Mandor
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
=
=
=
=
=
=
214,272.00
20,400.00
7,562.40
11,500.00
50,897.39
304,631.79
Rp
Rp
Rp
Rp
Rp
Rp
78,750.00
115,500.00
11,550.00
624.00
206,424.00
338,465.40
24 1M2 Pasang daun jendela aluminium 2" coklat (Brown) UKURAN 1.00 X 1.00 Mtr.
( Jendela isian kaca 5mm).
Bahan An. SNI ( Revisi ) 6.3.1
47,040.00 = Rp
5 M1 Slimar Aluminium coklat @ Rp
2,400.00
Rp
9 M1 Karet penjepit kaca/ tripl @ Rp
@ Rp
7,562.40
Rp
1 set Engsel jendela.
@ Rp
11,500.00
Rp
1 Bh Hak window .
@ Rp
56,396.00
Rp
1 M2 Kaca bening 5 mm
Sub total :
= Rp
225,792.00
20,400.00
7,562.40
11,500.00
50,897.39
316,151.79
Sub total :
Total upah+bahan :
Upah
1.050
1.050
0.105
0.0052
Oh
Oh
Oh
Oh
Pekerja
Tukang besi
Kepala tukang besi
Mandor
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
Total upah+bahan :
75,000.00
100,000.00
110,000.00
120,000.00
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
78,750.00
105,000.00
11,550.00
624.00
195,924.00
512,075.79
Halaman : 83
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
25 1Bh Pasang daun jendela aluminium 2" coklat (Brown) UKURAN 50 X 60 Cm.
( Jendela isian kaca 5mm).
Bahan An. SNI ( Revisi ) 6.3.1
47,040.00 = Rp
2 M1 Slimar Aluminium coklat @ Rp
2,400.00
Rp
4 M1 Karet penjepit kaca/ tripl @ Rp
@ Rp
7,562.40
Rp
1 set Engsel jendela.
@ Rp
11,500.00
Rp
1 Bh Hak window .
@ Rp
56,396.00
Rp
0 M2 Kaca bening 5 mm
Sub total :
= Rp
Upah
1.050
1.050
0.105
0.0052
Oh
Oh
Oh
Oh
Pekerja
Tukang besi
Kepala tukang besi
Mandor
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
100,000.00
120,000.00
Rp
Rp
Rp
Rp
Rp
Rp
78,750.00
105,000.00
10,500.00
624.00
194,874.00
344,903.20
26 1Bh. Pasang daun jendela aluminium 2" coklat (Brown) UKURAN 50 X 50 Cm.
( Jendela isian kaca 5mm).
Bahan An. SNI ( Revisi ) 6.3.1
47,040.00 = Rp
2 M1 Slimar Aluminium coklat @ Rp
2,400.00
Rp
4 M1 Karet penjepit kaca/ tripl @ Rp
@ Rp
7,562.40
Rp
1 set Engsel jendela.
@ Rp
11,500.00
Rp
1 Bh Hak window .
@ Rp
56,396.00
Rp
0 M2 Kaca bening 5 mm
Sub total :
= Rp
94,080.00
9,600.00
7,562.40
11,500.00
14,099.00
136,841.40
Sub total :
Total upah+bahan :
Upah
1.050
1.050
0.105
0.0052
Oh
Oh
Oh
Oh
Pekerja
Tukang besi
Kepala tukang besi
Mandor
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
Total upah+bahan :
75,000.00
100,000.00
100,000.00
120,000.00
=
=
=
=
=
=
103,488.00
10,560.00
7,562.40
11,500.00
16,918.80
150,029.20
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
78,750.00
105,000.00
10,500.00
624.00
194,874.00
331,715.40
Halaman : 84
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
8,602.00 = Rp
10,478.80 = Rp
3,818,000.00 = Rp
4,301.00
157.18
36,652.80
Sub total :
Upah An. SNI ( Revisi ) 6.18.2
0.150 Oh Pekerja
0.400 Oh Tukang kayu
0.025 Oh Kepala tukang
### Oh Mandor
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
20
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
11,250.00
40,000.00
2,750.00
150.00
54,150.00
95,260.98
Rp
Rp
Rp
Rp
Rp
Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
=
=
=
=
=
=
78,660.00 = Rp
75,000.00 = Rp
6,500.00 = Rp
= Rp
23,598.00
7,500.00
3,250.00
34,348.00
75,000.00
100,000.00
110,000.00
120,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
11,250.00
25,000.00
2,750.00
150.00
39,150.00
73,498.00
77,740.00
6,500.00
3,750.00
2,750.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
= Rp
19,435.00
3,250.00
1,312.50
2,062.50
26,060.00
4,500.00
30,560.00
Halaman : 85
77,740.00
6,500.00
3,750.00
2,750.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
= Rp
19,435.00
3,250.00
1,312.50
2,062.50
26,060.00
4,500.00
30,560.00
7,500.00 = Rp
= Rp
375.00
375.00
Sub total :
Total upah+bahan :
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
Upah
LUMSUM
Total upah+bahan :
39,330.00
1,125.00
72,542.00
112,997.00
3,000.00
40,000.00
2,750.00
150.00
45,900.00
158,897.00
LUMSUM
66,682.69
Rp
Rp
Rp
Rp
Rp
Rp
Sub total :
Total upah+bahan :
Upah
=
=
=
=
=
=
78,660.00 = Rp
75,000.00 = Rp
3,818,000.00 = Rp
Sub total :
= Rp
41,110.98
= Rp :
Sub total :
Total upah+bahan :
= Rp
PEKERJAAN PENGECATAN
Pemersihan Cat
0.150
0
0
0.0025
Oh
Oh
Oh
Oh
Pekerja
Tukang cat
Kepala tukang
Mandor
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
Rp
Rp
Rp
Rp
Rp
Rp
11,250.00
0.00
0.00
300.00
11,550.00
11,925.00
3,750.00 = Rp
= Rp
187.50
187.50
Sub total :
Total upah+bahan :
2. 1 m2 Mencuci bidang permukaan tembok yang pernah dicat
Bahan An. SNI ( Revisi ) 6.2.1
0.050 Kg S a b u n
@ Rp
Sub total :
Upah An. SNI ( Revisi ) 6.2.2
0.150 Oh Pekerja
@ Rp
0 Oh Tukang cat
@ Rp
0 Oh Kepala tukang
@ Rp
0.0025 Oh Mandor
@ Rp
Sub total :
Total upah+bahan :
75,000.00
110,000.00
110,000.00
120,000.00
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
@ Rp
@ Rp
75,000.00 = Rp
@ Rp
@ Rp
@ Rp
110,000.00 = Rp
110,000.00 = Rp
120,000.00 = Rp
= Rp
= Rp
11,250.00
Halaman : 86
0.00
0.00
300.00
11,550.00
11,737.50
Sub total :
Total upah+bahan :
5. 1 m2 Mengerok karat atau cat lama permukaan baja dengan pancar pasir ( sanblasting )
dengan tingkat kebersihan Sa 2.5%
Bahan UNTUK 10 m2 'An. SNI ( Revisi ) 6.5.1
40.000 Kg Pasir silika
@ Rp
25.00 = Rp
10.000 Ltr B B M
@ Rp
3,250.00 = Rp
Sub total :
= Rp
Alat An. SNI ( Revisi ) 6.5.2 PER 10 M2.
Sewa / hari
Kompressor, blasting pot@ Rp
250,000.00 = Rp
selang dan nozle
Sub total :
= Rp
Upah An. SNI ( Revisi ) 6.5.3
1.600 Oh Pekerja
@ Rp
75,000.00 = Rp
1.600 Oh Tukang cat
@ Rp
110,000.00 = Rp
0.800 Oh Kepala tukang
@ Rp
110,000.00 = Rp
0.500 Oh Mandor
@ Rp
120,000.00 = Rp
Sub total :
= Rp
Untuk 10 M2 Total upah+bahan :
= Rp
Untuk 1 M2
6. 1 m2 Mendempul dan menggosok kayu
Bahan An. SNI ( Revisi ) 6.6.1 Per 10M2
0.080 Kg Dempul jati
11,250.00
0.00
0.00
300.00
11,550.00
11,737.50
187.50
187.50
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
0 Oh Tukang cat
0 Oh Kepala tukang
0.0025 Oh Mandor
187.50
187.50
3,750.00 = Rp
= Rp
Sub total :
Upah An. SNI ( Revisi ) 6.4.2
0.150 Oh Pekerja
11,250.00
0.00
0.00
300.00
11,550.00
11,737.50
@ Rp
1,000.00
32,500.00
33,500.00
250,000.00
250,000.00
120,000.00
176,000.00
88,000.00
60,000.00
444,000.00
694,000.00
= Rp
69,400.00
19,200.40 = Rp
1,536.03
@ Rp
@ Rp
Sub total :
@ Rp
@ Rp
@ Rp
@ Rp
5,888.00 = Rp
2,500.00 = Rp
= Rp
75,000.00
110,000.00
110,000.00
120,000.00
Rp
Rp
Rp
Rp
Rp
Rp
3,000.00
4,400.00
440.00
300.00
8,140.00
9,818.79
10,351.84 = Rp
32,117.20 = Rp
46,432.40 = Rp
= Rp
1,552.78
5,459.92
7,893.51
14,906.21
Sub total :
Total upah+bahan :
=
=
=
=
=
=
117.76
25.00
1,678.79
Cat KAYU
7. 1 m2 Pengecatan bidang kayu lama
Bahan An. SNI ( Revisi ) 6.7.1
0.150 Kg Plamir
0.170 Kg Cat dasar
0.170 Kg Cat penutup
Upah An. SNI ( Revisi ) 6.7.2
0.070 Oh Pekerja
0.075 Oh Tukang cat
0.0075 Oh Kepala tukang
0.0025 Oh Mandor
.
@ Rp
@ Rp
@ Rp
Sub total :
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
5,250.00
8,250.00
825.00
300.00
14,625.00
29,531.21
Halaman : 87
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
2,484.00
1,552.78
5,459.92
12,072.42
21,569.12
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
5,250.00
990.00
660.00
300.00
7,200.00
28,769.12
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
2,484.00
1,552.78
5,459.92
16,251.34
25,748.04
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
5,250.00
1,485.00
440.00
300.00
7,475.00
33,223.04
35,420.00 = Rp
= Rp
12,751.20
12,751.20
75,000.00 = Rp
110,000.00 = Rp
3,000.00
6,930.00
Sub total :
Total upah+bahan :
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
Total upah+bahan :
110,000.00 = Rp
120,000.00 = Rp
= Rp
= Rp
6,930.00
300.00
17,160.00
29,911.20
35,420.00 = Rp
35,420.00 = Rp
2,250.00 = Rp
= Rp
5,313.00
13,176.24
4,500.00
17,676.24
75,000.00 = Rp
110,000.00 = Rp
110,000.00 = Rp
0.00
6,600.00
1,760.00
Halaman : 88
300.00
8,660.00
26,336.24
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
0.0025 Oh Mandor
@ Rp
Sub total :
Total upah+bahan :
120,000.00 = Rp
= Rp
= Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
78,200.00
13,340.00
15,360.32
3,750.00
8,000.00
1,500.00
120,150.32
Rp
Rp
Rp
14,168.00
4,400.00
18,568.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
187,500.00
330,000.00
33,000.00
48,000.00
598,500.00
737,218.32
73,721.83
7,636.00 = Rp
= Rp
2,672.60
2,672.60
75,000.00
110,000.00
110,000.00
120,000.00
Sub total : C
Untuk 10 M2 Total upah+bahan :
Untuk 1 M2 Total upah+bahan :
13 1 m2 Pelaburan bidang kayu dengan cat residu dan ter
Bahan An. SNI ( Revisi ) 6.12.1
0.350 Ltr Residu atau ter
@ Rp
Sub total :
Upah An. SNI ( Revisi ) 6.12.2
0.100 Oh Pekerja
0.000 Oh Tukang cat
0.0000 Oh Kepala tukang
0.0060 Oh Mandor
.
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
7,500.00
0.00
0.00
720.00
8,220.00
10,892.60
41,593.20
19,200.40
4,000.00
4,500.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
6,238.98
960.02
400.00
45.00
445.00
75,000.00
110,000.00
110,000.00
120,000.00
=
=
=
=
Rp
Rp
Rp
Rp
12,000.00
17,600.00
1,760.00
300.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
@ Rp
@ Rp
@ Rp
@ Rp
=
=
=
=
=
=
=
Sub total :
Total upah+bahan :
= Rp
= Rp
31,660.00
32,105.00
Halaman : 89
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
Cat TEMBOK
Cat BARU.
14. 1 m2 Pengecatan tembok baru ( 1x plamir , 1x cat dasar, 2x cat penutup )
Bahan An. SNI ( Revisi ) 6.14.1
0.100 Kg Plamir
@ Rp
9,196.00
0.250 Lbr Ampelas
@ Rp
4,000.00
0.020 Bh Kuwas / roll
@ Rp
6,500.00
0.100 Kg Cat dasar
@ Rp
20,447.00
0.260 Kg Cat penutup 2x
@ Rp
20,447.00
Sub total :
Upah An. SNI ( Revisi ) 6.14.2
0.020 Oh Pekerja
@ Rp
75,000.00
0.063 Oh Tukang cat
@ Rp
110,000.00
0.0063 Oh Kepala tukang
@ Rp
110,000.00
0.0025 Oh Mandor
@ Rp
120,000.00
.
Sub total :
Total upah+bahan :
15 1 m2 Pengecatan tembok baru ( 1x plamir , 1x cat dasar, 2x cat penutup )
Bahan An. SNI ( Revisi ) 6.14.1
0.100 Kg Plamir
@ Rp
9,196.00
0.250 Lbr Ampelas
@ Rp
4,000.00
0.020 Bh Kuwas / roll
@ Rp
6,500.00
0.100 Kg Cat dasar
@ Rp
31,924.00
0.260 Kg Cat penutup 2x
@ Rp
31,924.00
Sub total :
Upah An. SNI ( Revisi ) 6.14.2
0.020 Oh Pekerja
@ Rp
75,000.00
0.063 Oh Tukang cat
@ Rp
110,000.00
0.0063 Oh Kepala tukang
@ Rp
110,000.00
0.0025 Oh Mandor
@ Rp
120,000.00
.
Sub total :
Total upah+bahan :
16 1 m2 Pengecatan tembok baru ( 1x plamir , 1x cat dasar, 2x cat penutup )
Bahan An. SNI ( Revisi ) 6.14.1
0.100 Kg Plamir
@ Rp
9,196.00
0.250 Lbr Ampelas
@ Rp
4,000.00
0.020 Bh Kuwas / roll
@ Rp
6,500.00
0.100 Kg Cat dasar
@ Rp
54,648.00
0.260 Kg Cat penutup 2x
@ Rp
54,648.00
Sub total :
Upah An. SNI ( Revisi ) 6.14.2
0.020 Oh Pekerja
@ Rp
75,000.00
0.063 Oh Tukang cat
@ Rp
110,000.00
0.0063 Oh Kepala tukang
@ Rp
110,000.00
0.0025 Oh Mandor
@ Rp
120,000.00
.
Sub total :
Total upah+bahan :
Rp
Rp
Rp
Rp
Rp
Rp
919.60
1,000.00
130.00
2,044.70
5,316.22
9,410.52
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
1,500.00
6,930.00
693.00
300.00
9,423.00
18,833.52
Rp
Rp
Rp
Rp
Rp
Rp
919.60
1,000.00
130.00
3,192.40
8,300.24
13,542.24
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
1,500.00
6,930.00
693.00
300.00
9,423.00
22,965.24
Watershild
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
919.60
1,000.00
130.00
5,464.80
14,208.48
21,722.88
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
1,500.00
6,930.00
693.00
300.00
9,423.00
31,145.88
Cat LAMA.
17 1 m2 Pengecatan tembok lama ( Ngamplas, 1x cat dasar, 2x cat penutup )
Cat Paragon /Decolith
Bahan An. SNI ( Revisi ) 6.14.1
0.010 Kg Plamir
@ Rp
9,196.00 = Rp
91.96
0.120 Lbr Ampelas
@ Rp
4,000.00 = Rp
480.00
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
Halaman : 90
0.033 Bh Kuwas / roll
@ Rp
6,500.00 = Rp
216.67
0.110 Kg Cat dasar
@ Rp
20,447.00 = Rp
2,249.17
0.220 Kg Cat penutup 2x
@ Rp
20,447.00 = Rp
4,498.34
Sub total :
= Rp
7,536.14
Upah An. SNI ( Revisi ) 6.14.2
0.028 Oh Pekerja
@ Rp
75,000.00 = Rp
2,100.00
0.042 Oh Tukang cat
@ Rp
110,000.00 = Rp
4,620.00
@ Rp
@ Rp
Sub total :
Total upah+bahan :
110,000.00 = Rp
120,000.00 = Rp
= Rp
= Rp
Rp
Rp
Rp
Rp
Rp
Rp
91.96
480.00
216.67
3,511.64
7,023.28
11,323.55
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
2,100.00
4,620.00
462.00
300.00
7,482.00
18,805.55
Watershild
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
91.96
480.00
216.67
6,011.28
12,022.56
18,822.47
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
2,100.00
4,620.00
462.00
300.00
7,482.00
26,304.47
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
400.00
187.50
600.00
82.80
682.80
@ Rp
@ Rp
@ Rp
75,000.00 = Rp
110,000.00 = Rp
110,000.00 = Rp
@ Rp
120,000.00 = Rp
= Rp
= Rp
11,250.00
110.00
11.00
Halaman : 91
300.00
11,671.00
12,353.80
@ Rp
@ Rp
@ Rp
@ Rp
4,000.00
750.00
300,000.00
552.00
Sub total :
0.0025 Oh Mandor
.
Sub total :
Total upah+bahan :
462.00
300.00
7,482.00
15,018.14
= Rp
= Rp
= Rp
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
600.00
165.60
765.60
3,000.00
550.00
55.00
300.00
3,905.00
4,670.60
@ Rp
@ Rp
Sub total :
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
Sub total :
@ Rp
@ Rp
@ Rp
@ Rp
1,500.00
22,000.00
220.00
300.00
24,020.00
79,745.00
12,420.00 = Rp
6,500.00 = Rp
= Rp
1,242.00
130.00
1,372.00
75,000.00
110,000.00
110,000.00
120,000.00
Rp
Rp
Rp
Rp
Rp
Rp
1,500.00
22,000.00
2,200.00
1,200.00
26,900.00
28,272.00
12,420.00 = Rp
6,500.00 = Rp
750,000.00 = Rp
= Rp
1,242.00
65.00
1,500.00
1,565.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
54,000.00
1,725.00
55,725.00
Rp
Rp
Rp
Rp
Rp
Rp
Sub total :
Total upah+bahan :
45,000.00 = Rp
8,625.00 = Rp
= Rp
75,000.00
110,000.00
110,000.00
120,000.00
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
2,250.00
33,000.00
3,300.00
1,800.00
40,350.00
41,915.00
Halaman : 92
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,242.00
1,525.00
65.00
900.00
1,050.00
58.88
600.00
5,440.88
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
3,000.00
55,000.00
5,500.00
3,000.00
66,500.00
71,940.88
= Rp
= Rp
= Rp
13,929.72
65.00
13,994.72
=
=
=
=
1,500.00
22,000.00
220.00
300.00
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
Rp
Rp
Rp
Rp
Sub total :
Total upah+bahan :
= Rp
= Rp
24,020.00
38,014.72
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
5,107.56
7,893.51
65.00
3,714.59
11,673.10
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
3,000.00
44,000.00
440.00
600.00
48,040.00
59,713.10
28 1 m2 Pengecatan permukaan baja lapis seng ( galbani ) secara semprot ( airless spray )
sistem 1 lapis cat mutakhir dengan tebal 200 um
Bahan An. SNI ( Revisi ) 6.25.1
0.300 Kg Cat dasar
@ Rp
46,432.40 = Rp
Peralatan Lumsum
= Rp
Sub total :
= Rp
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
Total upah+bahan :
75,000.00
110,000.00
110,000.00
120,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
13,929.72
3,000.00
16,929.72
Halaman : 93
1,500.00
22,000.00
2,200.00
1,200.00
26,900.00
43,829.72
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
Halaman : 94
### harga
52,500.00 upah
### harga
52,500.00 upah
55,000.00
9,500.00
65,000.00
55,000.00
9,500.00
0
0
1.050
1.050
0.105
0.0052
0.840
0.840
0.084
0.0042
5410,38
5,250.00
26,304.47
31,554.47
19
10###
12
Sub total :
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
31,824.00
6,771.49
2,085.74
2,070.00
42,751.24
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
18,750.00
12,000.00
1,320.00
1,500.00
33,570.00
76,321.24
2,350.00
829.84
90,684.40
6,900.00
Sub total :
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
26,320.00
6,937.46
2,085.74
4,140.00
39,483.20
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
18,750.00
12,000.00
1,320.00
1,500.00
33,570.00
73,053.20
6,210.00
829.84
90,684.40
6,900.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
38,812.50
7,302.59
1,949.71
2,070.00
50,134.81
75,000.00
100,000.00
110,000.00
120,000.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
18,750.00
12,000.00
1,320.00
1,500.00
1,750.00
35,320.00
85,454.81
5,888.00
829.84
90,684.40
6,900.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
65,945.60
8,298.40
1,949.71
4,140.00
80,333.71
Halaman : 95
75,000.00
100,000.00
110,000.00
120,000.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
19,500.00
12,500.00
1,375.00
1,500.00
1,750.00
36,625.00
116,958.71
@ Rp
@ Rp
@ Rp
@ Rp
4,800.00
829.84
90,684.40
6,900.00
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
Lumsum
Sub total :
Total upah+bahan :
5
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
@ Rp
@ Rp
Lumsum
Sub total :
Total upah+bahan :
1
0
6
11
Sub total :
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
140,000.00
8,132.43
1,949.71
2,070.00
152,152.15
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
18,750.00
12,000.00
1,320.00
1,500.00
33,570.00
185,722.15
20,800.00
829.84
90,684.40
6,900.00
Sub total :
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
130,000.00
8,298.40
1,949.71
2,070.00
142,318.11
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
19,500.00
12,500.00
1,430.00
1,500.00
34,930.00
177,248.11
22,108.84
829.84
90,684.40
6,900.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
65,000.00
6,796.39
4,080.80
2,070.00
77,947.19
75,000.00
100,000.00
110,000.00
120,000.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
18,750.00
12,000.00
1,320.00
1,500.00
1,750.00
35,320.00
113,267.19
@ Rp
@ Rp
@ Rp
@ Rp
22,400.00
829.84
90,684.40
6,900.00
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
Lumsum
Sub total :
Total upah+bahan :
Halaman : 96
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
1
0
3
0
@ Rp
@ Rp
@ Rp
@ Rp
Lumsum
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
10 1 m2 Pasang TRASO cor ditempat nat kuningan
Bahan An. SNI ( Revisi ) 6.31.1
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
1,245.97
10,194.58
8,615.02
4,500.00
6,900.00
31,455.58
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
67,500.00
9,000.00
990.00
540.00
2,250.00
80,280.00
111,735.58
8.190
45000
0
1800
0.0036
12.285
0.095
2.000
1.000
m3
Kg
m3
m1
Kg
@ Rp
@ Rp
###
@ Rp
@ Rp
380,696.00
829.84
90,684.40
7,500.00
6,900.00
Sub total :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
1,370.51
10,194.58
8,615.02
15,000.00
6,900.00
42,080.11
@ Rp
75,000.00
@ Rp
100,000.00
@ Rp
110,000.00
@ Rp
120,000.00
Sub total :
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
67,500.00
9,000.00
990.00
540.00
2,500.00
80,530.00
122,610.11
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
45,310.00
705.36
199.51
552.00
46,766.87
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
6,750.00
9,000.00
990.00
5,400.00
22,140.00
68,906.87
11500 = Rp
829.84 = Rp
90,684.40 = Rp
45,310.00
881.71
249.38
Halaman : 97
690.00
47,131.09
@ Rp
Sub total :
6,900.00 = Rp
= Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
6,750.00
9,000.00
990.00
540.00
17,280.00
64,411.09
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
33,764.00
829.84
552.00
90,684.40
6,900.00
Sub total :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
35,452.20
6,185.54
2,167.21
3,808.74
2,415.00
50,028.70
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
18,750.00
12,000.00
1,320.00
1,500.00
33,570.00
83,598.70
@ Rp
@ Rp
@ Rp
@ Rp
=
=
=
=
Rp
Rp
Rp
Rp
38,784.90
6,185.54
2,167.21
3,808.74
@ Rp
@ Rp
@ Rp
@ Rp
36,938.00
829.84
552.00
90,684.40
8.190
JANGAN DIHAPUS
1
0
1
0
@ Rp
Sub total :
6,900.00 = Rp
= Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
16,500.00
12,000.00
1,320.00
1,500.00
31,320.00
84,336.40 60,731.00
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
38,410.00
829.84
552.00
90,684.40
6,900.00
Sub total :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
40,330.50
6,185.54
2,167.21
3,808.74
1,380.00
53,872.00
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
16,500.00
10,000.00
1,320.00
1,500.00
29,320.00
83,192.00
Halaman : 98
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
40,649.28
6,185.54
2,167.21
3,808.74
2,070.00
54,880.78
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
16,500.00
12,000.00
1,320.00
1,500.00
31,320.00
86,200.78 61,751.00
42,000.00
829.84
552.00
90,684.40
6,900.00
Sub total :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
44,100.00
6,185.54
2,167.21
3,808.74
2,070.00
58,331.50
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
16,500.00
12,000.00
1,320.00
1,500.00
31,320.00
89,651.50
195,000.00 = Rp
19,320.00 = Rp
Sub total :
= Rp
204,750.00
6,762.00
211,512.00
@ Rp
@ Rp
@ Rp
@ Rp
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
2,070.00
53,016.40
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
12,750.00
17,000.00
1,870.00
1,020.00
32,640.00
244,152.00
1
0
1
0
1
0
155,000.00 = Rp
19,320.00 = Rp
Sub total :
= Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
12,750.00
17,000.00
1,870.00
1,020.00
32,640.00
202,152.00
Halaman : 99
192,500.00 = Rp
19,320.00 = Rp
Sub total :
= Rp
202,125.00
11,592.00
213,717.00
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
48,750.00
35,000.00
3,850.00
3,900.00
91,500.00
305,217.00
375.00
829.84
552.00
90,684.40
6,900.00
Sub total :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
31,125.00
5,749.55
1,309.07
1,632.32
3,450.00
43,265.93
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
16,500.00
20,000.00
2,200.00
1,500.00
40,200.00
83,465.93
395.00
829.84
552.00
90,684.40
6,900.00
Sub total :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
32,785.00
5,749.55
1,309.07
1,632.32
3,450.00
44,925.93
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
16,500.00
20,000.00
2,200.00
1,500.00
40,200.00
85,125.93
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
39,055.38
5,749.55
1,309.07
1,632.32
2,760.00
50,506.31
@ Rp
@ Rp
@ Rp
@ Rp
162,750.00
6,762.00
169,512.00
@ Rp
@ Rp
@ Rp
@ Rp
37,195.60
829.84
552.00
90,684.40
6,900.00
Sub total :
1
1
0
1
1
0
1
0
Halaman : 100
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
18,600.00
20,000.00
2,200.00
1,200.00
42,000.00
92,506.31
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
41,998.00
829.84
552.00
90,684.40
6,900.00
Sub total :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
44,097.90
5,749.55
1,309.07
1,632.32
1,725.00
54,513.83
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
17,250.00
20,000.00
2,200.00
1,200.00
40,650.00
95,163.83
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
65,000.00
1,750.00
829.84
90,684.40
6,900.00
Sub total :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
66,300.00
3,500.00
10,323.21
2,267.11
2,760.00
85,150.32
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
54,000.00
65,000.00
7,150.00
4,200.00
130,350.00
215,500.32
59,156.00 = Rp
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
62,113.80
10,323.21
2,267.11
74,704.12
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
16,500.00
20,000.00
2,200.00
1,560.00
40,260.00
114,964.12
Halaman : 101
59,156.00 = Rp
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
62,113.80
10,323.21
2,267.11
74,704.12
75,000.00 = Rp
100,000.00 = Rp
16,500.00
18,000.00
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
0.620
0.500
0.050
0.025
1
0
0.050
65763
@ Rp
@ Rp
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
Rp
Rp
Rp
Rp
2,090.00
1,440.00
38,030.00
112,734.12
48,000.00 = Rp
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
50,400.00
9,750.62
3,173.95
63,324.57
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
16,500.00
18,000.00
2,090.00
1,440.00
38,030.00
101,354.57
25,000.00 = Rp
829.84 = Rp
90,684.40 = Rp
Sub total :
= Rp
26,250.00
9,750.62
3,173.95
39,174.57
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
16,500.00
18,000.00
2,090.00
1,440.00
38,030.00
77,204.57
= Rp
= Rp
= Rp
49,496.00
6,762.00
56,258.00
=
=
=
=
=
=
11,250.00
15,000.00
1,650.00
900.00
28,800.00
85,058.00
Rp
Rp
Rp
Rp
Rp
Rp
Halaman : 102
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
3,913.12 = Rp
19,320.00 = Rp
Sub total :
= Rp
@ Rp
=
=
=
=
=
=
43,240.00
6,762.00
50,002.00
Rp
Rp
Rp
Rp
Rp
Rp
11,250.00
15,000.00
1,650.00
900.00
28,800.00
78,802.00
5,432.58 = Rp
19,320.00 = Rp
Sub total :
= Rp
60,030.00
6,762.00
66,792.00
75,000.00 = Rp
11,250.00
0.150 Oh Tukang
0.015 Oh Kepala tukang
0.0075 Oh Mandor
@ Rp
@ Rp
@ Rp
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
15,000.00
1,650.00
900.00
28,800.00
95,592.00
Halaman : 103
1 m2 Pasang PAVING STONE Abu abu TYPE S.( DT -1 ) EX Dinoyo / UPS. tebal 6 Cm.
Bahan An. SNI ( Revisi )
36 Bj Paving type "S"
@ Rp
800.000 = Rp
0.121 m3 Pasir urug 10 Cm.
@ Rp
74,520.00 = Rp
Sub total :
= Rp
Upah An. SNI ( Revisi )
0.248 Oh Pekerja
@ Rp
75,000.00 = Rp
0.200 Oh Tukang batu
@ Rp
100,000.00 = Rp
0.020 Oh Kepala tukang
@ Rp
110,000.00 = Rp
0.010 Oh Mandor
@ Rp
120,000.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
1 m2 Pasang PAVING STONE Abu abu TYPE S.( DT -1 ) EX Dinoyo / UPS. tebal 8 Cm.
Bahan An. SNI ( Revisi )
36 Bj Paving type "S"
@ Rp
1550.000 = Rp
0.121 m3 Pasir urug 10 Cm.
@ Rp
74,520.00 = Rp
Sub total :
= Rp
Upah An. SNI ( Revisi )
0.248 Oh Pekerja
@ Rp
75,000.00 = Rp
0.200 Oh Tukang batu
@ Rp
100,000.00 = Rp
0.020 Oh Kepala tukang
@ Rp
110,000.00 = Rp
0.010 Oh Mandor
@ Rp
120,000.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
1 m2 Pasang PAVING STONE warna merah TYPE S.( DT -1 ) EX Dinoyo / UPS. tebal 6 Cm
Bahan An. SNI ( Revisi )
36 Bj Paving type "S"
@ Rp
1242.000 = Rp
28,800.00
9,016.92
37,816.92
18,600.00
20,000.00
2,200.00
1,200.00
42,000.00
79,816.92
55,800.00
9,016.92
64,816.92
18,600.00
20,000.00
2,200.00
1,200.00
42,000.00
106,816.92
44,712.00
@ Rp
Sub total :
@ Rp
@ Rp
@ Rp
@ Rp
74,520.00 = Rp
= Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
18,600.00
20,000.00
2,200.00
1,200.00
42,000.00
95,728.92
1 m2 Pasang PAVING STONE warna merah TYPE S.( DT -1 ) EX Dinoyo / UPS. tebal 8 Cm
Bahan An. SNI ( Revisi )
36 Bj Paving type "S"
@ Rp
1104.000 = Rp
0.121 m3 Pasir urug 10 Cm.
@ Rp
74,520.00 = Rp
Sub total :
= Rp
Upah An. SNI ( Revisi )
0.248 Oh Pekerja
@ Rp
75,000.00 = Rp
0.200 Oh Tukang batu
@ Rp
100,000.00 = Rp
0.020 Oh Kepala tukang
@ Rp
110,000.00 = Rp
0.010 Oh Mandor
@ Rp
120,000.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
9,016.92
53,728.92
39,744.00
9,016.92
48,760.92
18,600.00
20,000.00
2,200.00
1,200.00
42,000.00
90,760.92
Halaman : 103
1 m2 Pasang PAVING STONE Abu abu TYPE tiga berlian EX Dinoyo / UPS. tebal 6 Cm
Bahan An. SNI ( Revisi )
35 Bj Paving type "Tiga berlia @ Rp
900.000 = Rp
0.121 m3 Pasir urug 10 Cm.
@ Rp
74,520.00 = Rp
Sub total :
= Rp
Upah An. SNI ( Revisi )
0.248 Oh Pekerja
@ Rp
75,000.00 = Rp
0.200 Oh Tukang batu
@ Rp
100,000.00 = Rp
0.020 Oh Kepala tukang
@ Rp
110,000.00 = Rp
0.010 Oh Mandor
@ Rp
120,000.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
1 m2 Pasang PAVING STONE Abu abu TYPE tiga berlian EX Dinoyo / UPS. tebal 8 Cm
Bahan An. SNI ( Revisi )
35 Bj Paving type "Tiga berlia @ Rp
1242.000 = Rp
0.121 m3 Pasir urug 10 Cm.
@ Rp
74,520.00 = Rp
Sub total :
= Rp
Upah An. SNI ( Revisi )
0.248 Oh Pekerja
@ Rp
75,000.00 = Rp
0.200 Oh Tukang batu
@ Rp
100,000.00 = Rp
0.020 Oh Kepala tukang
@ Rp
110,000.00 = Rp
0.010 Oh Mandor
@ Rp
120,000.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
1 m2 Pasang PAVING STONE Warna Merah TYPE tiga berlian EX Dinoyo / UPS. tebal 6 Cm
Bahan An. SNI ( Revisi )
35 Bj Paving type "Tiga berlia @ Rp
1242.000 = Rp
0.121 m3 Pasir urug 10 Cm.
@ Rp
74,520.00 = Rp
Sub total :
= Rp
Upah An. SNI ( Revisi )
0.248 Oh Pekerja
@ Rp
75,000.00 = Rp
0.200 Oh Tukang batu
@ Rp
100,000.00 = Rp
0.020 Oh Kepala tukang
@ Rp
110,000.00 = Rp
0.010 Oh Mandor
@ Rp
120,000.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
1 m2 Pasang PAVING STONE Warna Merah TYPE tiga berlian EX Dinoyo / UPS. tebal 8 Cm
Bahan An. SNI ( Revisi )
31,500.00
9,016.92
40,516.92
18,600.00
20,000.00
2,200.00
1,200.00
42,000.00
82,516.92
43,470.00
9,016.92
52,486.92
18,600.00
20,000.00
2,200.00
1,200.00
42,000.00
94,486.92
43,470.00
9,016.92
52,486.92
18,600.00
20,000.00
2,200.00
1,200.00
42,000.00
94,486.92
@ Rp
@ Rp
@ Rp
@ Rp
1550.000 = Rp
74,520.00 = Rp
Sub total :
= Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
54,250.00
9,016.92
63,266.92
18,600.00
20,000.00
2,200.00
1,200.00
42,000.00
105,266.92
Halaman : 104
1 m2 Pasang PAVING STONE Abu abu TYPE segi empat EX Dinoyo / UPS. tebal 6 Cm
Bahan An. SNI ( Revisi )
46 Bj Paving type "Segi empat@ Rp
765.000 = Rp
0.121 m3 Pasir urug 10 Cm.
@ Rp
74,520.00 = Rp
Sub total :
= Rp
Upah An. SNI ( Revisi )
0.248 Oh Pekerja
@ Rp
75,000.00 = Rp
0.200 Oh Tukang batu
@ Rp
100,000.00 = Rp
0.020 Oh Kepala tukang
@ Rp
110,000.00 = Rp
0.010 Oh Mandor
@ Rp
120,000.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
10 1 m2 Pasang PAVING STONE Abu abu TYPE segi empat EX Dinoyo / UPS. tebal 8 Cm
Bahan An. SNI ( Revisi )
46 Bj Paving type "Ssgi empat@ Rp
1210.000 = Rp
0.121 m3 Pasir urug 10 Cm.
@ Rp
74,520.00 = Rp
Sub total :
= Rp
Upah An. SNI ( Revisi )
0.248 Oh Pekerja
@ Rp
75,000.00 = Rp
0.200 Oh Tukang batu
@ Rp
100,000.00 = Rp
0.020 Oh Kepala tukang
@ Rp
110,000.00 = Rp
0.010 Oh Mandor
@ Rp
120,000.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
11 1 m2 Pasang PAVING STONE warna merah TYPE segi empat EX Dinoyo / UPS. tebal 8 Cm
Bahan An. SNI ( Revisi )
46 Bj Paving type "Ssgi empat@ Rp
1550.000 = Rp
0.121 m3 Pasir urug 10 Cm.
@ Rp
74,520.00 = Rp
Sub total :
= Rp
Upah An. SNI ( Revisi )
0.248 Oh Pekerja
@ Rp
75,000.00 = Rp
0.200 Oh Tukang batu
@ Rp
100,000.00 = Rp
0.020 Oh Kepala tukang
@ Rp
110,000.00 = Rp
0.010 Oh Mandor
@ Rp
120,000.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
12 1 m2 Pasang PAVING STONE Warna merah TYPE segi enam EX Dinoyo / UPS. tebal 6 Cm
Bahan An. SNI ( Revisi )
26 Bj Paving type "Ssgi ENAM@ Rp
1242.000 = Rp
0.121 m3 Pasir urug 10 Cm.
@ Rp
74,520.00 = Rp
Sub total :
= Rp
Upah An. SNI ( Revisi )
0.248 Oh Pekerja
@ Rp
75,000.00 = Rp
0.200 Oh Tukang batu
@ Rp
100,000.00 = Rp
0.020 Oh Kepala tukang
@ Rp
110,000.00 = Rp
0.010 Oh Mandor
@ Rp
120,000.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
35,190.00
9,016.92
44,206.92
18,600.00
20,000.00
2,200.00
1,200.00
42,000.00
86,206.92
128207
55,660.00
9,016.92
64,676.92
18,600.00
20,000.00
2,200.00
1,200.00
42,000.00
106,676.92
71,300.00
9,016.92
80,316.92
18,600.00
20,000.00
2,200.00
1,200.00
42,000.00
122,316.92
32,292.00
9,016.92
41,308.92
18,600.00
20,000.00
2,200.00
1,200.00
42,000.00
83,308.92
43200
Halaman : 105
13 1 m2 Pasang PAVING STONE Warna merah TYPE segi enam EX Dinoyo / UPS. tebal 8 Cm
Bahan An. SNI ( Revisi )
26 Bj Paving type "Ssgi ENAM@ Rp
1407.600 = Rp
36,597.60
0.121 m3 Pasir urug 10 Cm.
@ Rp
74,520.00 = Rp
9,016.92
Sub total :
= Rp
45,614.52
Upah An. SNI ( Revisi )
0.248 Oh Pekerja
@ Rp
75,000.00 = Rp
18,600.00
0.200 Oh Tukang batu
@ Rp
100,000.00 = Rp
20,000.00
0.020 Oh Kepala tukang
@ Rp
110,000.00 = Rp
2,200.00
0.010 Oh Mandor
@ Rp
120,000.00 = Rp
1,200.00
Sub total :
= Rp
42,000.00
Total upah+bahan :
= Rp
87,614.52
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
=
=
=
=
Rp
Rp
Rp
Rp
70,000.00
4,534.22
1,450.00
75,984.22
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
15,000.00
15,000.00
1,650.00
960.00
32,610.00
108,594.22
=
=
=
=
Rp
Rp
Rp
Rp
68,750.00
24.90
1,250.00
70,024.90
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
15,000.00
15,000.00
1,650.00
960.00
32,610.00
102,634.90
Halaman : 106
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
12,500.00 = Rp
70,000.00 = Rp
Sub total :
= Rp
12,500.00
2,100.00
14,600.00
75,000.00 = Rp
4,500.00
100,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
1,500.00
960.00
6,960.00
21,560.00
14,000.00 = Rp
70,000.00 = Rp
Sub total :
= Rp
14,000.00
2,100.00
16,100.00
75,000.00
100,000.00
120,000.00
Sub total :
Total upah+bahan :
Rp
Rp
Rp
Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
=
=
=
=
Rp
Rp
Rp
Rp
Rp
4,500.00
1,500.00
960.00
6,960.00
23,060.00
18,000.00 = Rp
70,000.00 = Rp
Sub total :
= Rp
18,000.00
2,100.00
20,100.00
75,000.00
100,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
4,500.00
1,500.00
960.00
6,960.00
27,060.00
Halaman : 107
JANGAN DIHAPUS
11.380
11.3800
11
11
11
11
11.380
11.3800
11.380
11.3800
9
9
9
9
7718
9
9
9
9
19
10### 3
12
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
110,400.00 = Rp
Sub total :
= Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,500.00
60,000.00
6,600.00
600.00
71,700.00
182,100.00
82,800.00 = Rp
Sub total :
= Rp
82,800.00
82,800.00
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,500.00
60,000.00
6,600.00
600.00
71,700.00
154,500.00
58,420.00 = Rp
Sub total :
= Rp
58,420.00
58,420.00
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
=
=
=
=
=
=
110,400.00
110,400.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
375.00
50,000.00
550.00
300.00
51,225.00
109,645.00
47,610.00 = Rp
Sub total :
= Rp
47,610.00
47,610.00
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
375.00
50,000.00
550.00
30.00
50,955.00
98,565.00
@ Rp
15,410.00 = Rp
Sub total :
= Rp
15,410.00
15,410.00
@ Rp
75,000.00 = Rp
Rp
Rp
Rp
Rp
Rp
1,125.00
Halaman : 108
15,000.00
1,650.00
90.00
17,865.00
33,275.00
7,562.40 = Rp
7,562.40
D:\Bud D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007.
@ Rp
@ Rp
@ Rp
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
=
=
=
=
=
Sub total :
Upah An. SNI ( Revisi ) 6.6.2
0.010 Oh Pekerja
0.100 Oh Tukang kayu
0.010 Oh Kepala tukang
0.0005 Oh Mandor
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
750.00
10,000.00
1,100.00
60.00
11,910.00
19,472.40
6,976.36 = Rp
Sub total :
= Rp
6,976.36
6,976.36
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
Rp
Rp
Rp
Rp
Rp
Rp
750.00
10,000.00
1,100.00
60.00
11,910.00
18,886.36
16,399.00 = Rp
Sub total :
= Rp
16,399.00
16,399.00
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
1,125.00
15,000.00
1,650.00
90.00
17,865.00
34,264.00
187,000.00 = Rp
Sub total :
= Rp
187,000.00
187,000.00
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
3,750.00
50,000.00
5,500.00
300.00
59,550.00
246,550.00
100,510.00 = Rp
Sub total :
= Rp
100,510.00
100,510.00
Halaman : 109
D:\Bud D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007.
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
@ Rp
@ Rp
7,562.40
Rp
Rp
Rp
Rp
Rp
Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
= Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,500.00
20,000.00
2,200.00
120.00
23,820.00
124,330.00
53,820.00 = Rp
Sub total :
= Rp
53,820.00
53,820.00
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
1,500.00
20,000.00
2,200.00
120.00
23,820.00
77,640.00
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
14,674.00 = Rp
Sub total :
= Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,500.00
20,000.00
2,200.00
120.00
23,820.00
38,494.00
16,872.80 = Rp
Sub total :
= Rp
16,872.80
16,872.80
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
1,500.00
20,000.00
2,200.00
120.00
23,820.00
40,692.80
100,740.00 = Rp
Sub total :
= Rp
100,740.00
100,740.00
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
3,750.00
50,000.00
5,500.00
300.00
59,550.00
160,290.00
Halaman : 110
21,250.00 = Rp
Sub total :
= Rp
21,250.00
21,250.00
D:\Bud D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007.
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
14,674.00
14,674.00
Rp
Rp
Rp
Rp
Rp
Rp
750.00
10,000.00
1,100.00
60.00
11,910.00
33,160.00
115,000.00 = Rp
Sub total :
= Rp
115,000.00
115,000.00
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
4,500.00
60,000.00
6,600.00
360.00
71,460.00
186,460.00
@ Rp
6,440.00 = Rp
Sub total :
= Rp
6,440.00
6,440.00
@ Rp
@ Rp
75,000.00 = Rp
100,000.00 = Rp
1,875.00
25,000.00
@ Rp
@ Rp
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
Rp
Rp
Rp
Rp
2,750.00
150.00
29,775.00
36,215.00
37,306.00 = Rp
Sub total :
= Rp
41,036.60
41,036.60
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
1,125.00
15,000.00
1,650.00
90.00
17,865.00
58,901.60
@ Rp
56,396.00 = Rp
Sub total :
= Rp
62,035.60
62,035.60
@ Rp
@ Rp
75,000.00 = Rp
100,000.00 = Rp
Rp
Rp
Rp
Rp
1,125.00
15,000.00
Halaman : 111
1,650.00
90.00
17,865.00
79,900.60
65,090.00 = Rp
Sub total :
= Rp
71,599.00
71,599.00
D:\Bud D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007.
@ Rp
@ Rp
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
1,125.00
15,000.00
1,650.00
90.00
17,865.00
89,464.00
91,080.00 = Rp
Sub total :
= Rp
100,188.00
100,188.00
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
1,875.00
25,000.00
2,750.00
150.00
29,775.00
129,963.00
126,500.00 = Rp
Sub total :
= Rp
139,150.00
139,150.00
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
1,125.00
15,000.00
1,650.00
90.00
17,865.00
157,015.00
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
328,900.00 = Rp
Sub total :
= Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
1,125.00
15,000.00
1,650.00
90.00
17,865.00
379,655.00
Halaman : 112
192,280.00 = Rp
Sub total :
= Rp
211,508.00
211,508.00
D:\Bud D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007.
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
361,790.00
361,790.00
Rp
Rp
Rp
Rp
Rp
Rp
1,125.00
15,000.00
1,650.00
90.00
17,865.00
229,373.00
325,000.00 = Rp
Sub total :
= Rp
357,500.00
357,500.00
75,000.00
100,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
1,125.00
15,000.00
1,650.00
90.00
17,865.00
375,365.00
D:\Bud D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007.
Halaman : 113
7 3
19
10 1
12
PEKERJAAN SANITAIR
1. Memasang 1 buah kloset duduk/monoblok
Bahan An. SNI ( Revisi ) 6.1.1
1.000 Bh Kloset duduk/monoblok @ Rp
6.000 % Perlengkapan CLOSED
Upah An. SNI ( Revisi ) 6.1.2
3.300 Oh Pekerja
1.100 Oh Tukang batu
0.001 Oh Kepala tukang
0.1600 Oh Mandor
814,660.00 = Rp
= Rp
Sub total :
=
Rp
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
Rp
Rp
Rp
Rp
Rp
Rp
247,500.00
121,000.00
110.00
19,200.00
387,810.00
1,251,349.60
111,320.00 = Rp
829.84 = Rp
90,684.40 = Rp
Sub total :
=
Rp
111,320.00
4,979.04
906.84
117,205.88
75,000.00
110,000.00
110,000.00
120,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
75,000.00
165,000.00
16,500.00
19,200.00
275,700.00
392,905.88
82,800.00
300.00
829.84
90,684.40
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
82,800.00
2,100.00
4,979.04
906.84
7,985.88
75,000.00
110,000.00
110,000.00
120,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
75,000.00
165,000.00
33,000.00
13,200.00
286,200.00
294,185.88
203,669.60 = Rp
Rp
829.84 = Rp
90,684.40 = Rp
Sub total :
=
Rp
203,669.60
61,100.88
4,979.04
90,684.40
360,433.92
Sub total :
Total upah+bahan :
2. Memasang 1 buah kloset jongkok porselen
Bahan An. SNI ( Revisi ) 6.2.1
1.000 Bh Kloset jongkok porselen @ Rp
6.000 Kg Semen portland
@ Rp
0.010 m3 Pasir pasang
@ Rp
Upah An. SNI ( Revisi ) 6.2.2
1.000 Oh Pekerja
1.500 Oh Tukang batu
0.150 Oh Kepala tukang
0.160 Oh Mandor
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
Total upah+bahan :
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
Total upah+bahan :
@ Rp
@ Rp
@ Rp
=
=
=
=
=
=
@ Rp
@ Rp
@ Rp
75,000.00 = Rp
110,000.00 = Rp
110,000.00 = Rp
@ Rp
120,000.00 = Rp
=
Rp
=
Rp
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
0.100 Oh Mandor
Sub total :
Total upah+bahan :
5. Memasang 1 buah wastafel
Bahan An. SNI ( Revisi ) 6.5.1
1.000 Bh Wastafel
@ Rp
12.000 % Perlengkapan washtafel
814,660.00
48,879.60
863,539.60
365,000.00 = Rp
= Rp
75,000.00
110,000.00
11,000.00
Halaman : 114
12,000.00
208,000.00
568,433.92
365,000.00
43,800.00
@ Rp
@ Rp
829.84 = Rp
90,684.40 = Rp
Sub total :
=
Rp
4,979.04
90,684.40
504,463.44
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
Rp
Rp
Rp
Rp
Rp
Rp
15,000.00
159,500.00
16,500.00
12,000.00
203,000.00
707,463.44
75,000.00 = Rp
829.84 = Rp
90,684.40 = Rp
Sub total :
=
Rp
75,000.00
4,979.04
90,684.40
170,663.44
75,000.00
110,000.00
110,000.00
120,000.00
Rp
Rp
Rp
Rp
Rp
Rp
157,500.00
82,500.00
7,700.00
13,200.00
260,900.00
431,563.44
145,000.00 = Rp
= Rp
Sub total :
=
Rp
145,000.00
26,100.00
171,100.00
75,000.00
110,000.00
110,000.00
120,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
135,000.00
297,000.00
59,400.00
13,200.00
504,600.00
675,700.00
300.00
829.84
90,684.40
460.00
1,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
120.00
99,580.80
27,205.32
165,600.00
6,000.00
198,805.32
Halaman : 115
75,000.00
110,000.00
110,000.00
120,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
450,000.00
330,000.00
33,000.00
36,000.00
849,000.00
1,047,805.32
1,250,000.00 = Rp
= Rp
Sub total :
=
Rp
1,250,000.00
250,000.00
1,500,000.00
Sub total :
Total upah+bahan :
6. Memasang 1 buah bak mandi teraso volume 0.3 m3
Bahan An. SNI ( Revisi ) 6.6.1
1.000 Bh Bak teraso
@ Rp
6.000 Kg Semen portland
@ Rp
0.010 m3 Pasir pasang
@ Rp
Upah An. SNI ( Revisi ) 6.6.2
2.100 Oh Pekerja
0.750 Oh Tukang batu
0.070 Oh Kepala tukang
0.110 Oh Mandor
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
Total upah+bahan :
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
Total upah+bahan :
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
Sub total :
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
0.00
8,250.00
82,500.00
30,000.00
120,750.00
Total upah+bahan :
9. Memasang 1 buah badtub fiber glass.
Bahan An. SNI ( Revisi ) 6.9.1
1.000 m3 Badkip
20.000 % Perlengkapan badkip
Upah An. SNI ( Revisi ) 6.9.2
0.000 Oh Pekerja
0.075 Oh Tukang batu
0.750 Oh Kepala tukang
0.250 Oh Mandor
Rp
1,620,750.00
@ Rp
575,000.00 = Rp
= Rp
Sub total :
=
Rp
575,000.00
115,000.00
690,000.00
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
0.00
8,250.00
82,500.00
30,000.00
120,750.00
810,750.00
345,000.00
8,740.00
2,622,000.00
37,195.60
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
310,500.00
1,573,200.00
655,500.00
185,978.00
15,000.00
2,740,178.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
262,500.00
495,000.00
99,000.00
108,000.00
964,500.00
3,704,678.00
Sub total :
Total upah+bahan :
10. Membuat 1 buah bak beton volume 1 m3 air
Bahan An. SNI ( Revisi ) 6.10.1
0.900 m3 Beton 1 : 1.5 : 2.5
@ Rp
### Kg Besi beton
@ Rp
0.250 m3 Kayu cetakan
@ Rp
5.000 m2 Keramic 20 x 25
@ Rp
1.000 Ls Perlengkapan
Sub total :
Upah An. SNI ( Revisi ) 6.10.2
3.500 Oh Pekerja
4.500 Oh Tukang batu
0.900 Oh Kepala tukang
0.900 Oh Mandor
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
225,000.00
495,000.00
99,000.00
108,000.00
927,000.00
941,940.80
24,288.00
300.00
829.84
90,684.40
74,520.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
26,716.80
8.10
3,252.97
5,894.49
1,788.48
37,660.84
75,000.00
110,000.00
110,000.00
120,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
10,500.00
7,700.00
770.00
840.00
19,810.00
57,470.84
29,578.00
300.00
829.84
90,684.40
=
=
=
=
Rp
Rp
Rp
Rp
32,535.80
165.00
8,547.35
5,531.75
Sub total :
Total upah+bahan :
14. Memasang 1 m' pipa beton, 15 - 20 cm
Bahan An. SNI ( Revisi ) 6.14.1
1.100 Bh Pipa beton
0.027 m3 Batu bata
3.920 Kg Semen portland
0.065 m3 Pasir pasang
0 m3 Pasir urug
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
Total upah+bahan :
@ Rp
@ Rp
@ Rp
@ Rp
13,340.00
1,600.80
14,940.80
Halaman : 116
0 m3 Pasir urug
@ Rp
Sub total :
@ Rp
@ Rp
@ Rp
@ Rp
74,520.00 = Rp
=
Rp
75,000.00
110,000.00
110,000.00
120,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
28,500.00
20,900.00
2,090.00
2,280.00
53,770.00
105,691.78
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
43.50
36,512.96
6,347.91
9,598.82
13,984.00
5,616.60
72,103.79
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
12,500.00
111,650.00
165.00
1,920.00
126,235.00
198,338.79
Halaman : 117
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
75.00
63,897.68
11,788.97
2,742.52
22,724.00
8,424.90
109,653.07
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
106,500.00
51,700.00
5,170.00
8,520.00
171,890.00
281,543.07
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
111.30
94,601.76
16,685.93
4,525.16
42,389.00
11,233.20
169,546.35
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
162,000.00
79,200.00
7,920.00
12,960.00
11,000.00
273,080.00
442,626.35
16,000.00 = Rp
= Rp
Sub total :
=
Rp
19,200.00
5,600.00
24,800.00
Sub total :
Total upah+bahan :
16. Memasang 1 buah bak kontrol pas. batu bata ( 30x30 ) cm, tinggi 35 cm
Bahan An. SNI ( Revisi ) 6.16.1
0.145 m3 Batu bata
@ Rp
300.00
44.000 Kg Semen portland
@ Rp
829.84
0.070 m3 Pasir pasang
@ Rp
90,684.40
0.070 m3 Batu kerikil
@ Rp
137,126.00
1.600 Kg Besi beton
@ Rp
8,740.00
0.060 m3 Pasir beton
@ Rp
93,610.00
Sub total :
Upah An. SNI ( Revisi ) 6.16.2
0.167 Oh Pekerja
@ Rp
75,000.00
1.015 Oh Tukang batu
@ Rp
110,000.00
0.0015 Oh Kepala tukang
@ Rp
110,000.00
0.016 Oh Mandor
@ Rp
120,000.00
Sub total :
Total upah+bahan :
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
17. Memasang 1 buah bak kontrol pas. batu bata ( 45x45 ) cm, tinggi 50 cm
Bahan An. SNI ( Revisi ) 6.17.1
0.250 m3 Batu bata
@ Rp
300.00
77.000 Kg Semen portland
@ Rp
829.84
0.130 m3 Pasir pasang
@ Rp
90,684.40
0.020 m3 Batu kerikil
@ Rp
137,126.00
2.600 Kg Besi beton
@ Rp
8,740.00
0.090 m3 Pasir beton
@ Rp
93,610.00
Sub total :
Upah An. SNI ( Revisi ) 6.17.2
1.420 Oh Pekerja
@ Rp
75,000.00
0.470 Oh Tukang batu
@ Rp
110,000.00
0.047 Oh Kepala tukang
@ Rp
110,000.00
0.071 Oh Mandor
@ Rp
120,000.00
Sub total :
Total upah+bahan :
18. Memasang 1 buah bak kontrol pas. batu bata ( 60x60 ) cm, tinggi 65 cm
Bahan An. SNI ( Revisi ) 6.18.1
0.371 m3 Batu bata
@ Rp
300.00
114.000 Kg Semen portland
@ Rp
829.84
0.184 m3 Pasir pasang
@ Rp
90,684.40
0.033 m3 Batu kerikil
@ Rp
137,126.00
4.850 Kg Besi beton
@ Rp
8,740.00
0.120 m3 Pasir beton
@ Rp
93,610.00
Sub total :
Upah An. SNI ( Revisi ) 6.18.2
2.160 Oh Pekerja
@ Rp
75,000.00
0.720 Oh Tukang batu
@ Rp
110,000.00
0.072 Oh Kepala tukang
@ Rp
110,000.00
0.108 Oh Mandor
@ Rp
120,000.00
0.100 Oh Tukang gali
@ Rp
110,000.00
Sub total :
Total upah+bahan :
19. Memasang 1 m' pipa galvanis 1/2"
Bahan An. SNI ( Revisi ) 6.19.1
1.200 m' Pipa galvanis
35
% Perlengkapan
Upah An. SNI ( Revisi ) 6.19.2
@ Rp
5,141.88
51,921.78
0.054
0.090
0.009
0.027
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
Rp
Rp
Rp
Rp
Rp
Rp
4,050.00
9,900.00
990.00
3,240.00
18,180.00
42,980.00
20,067.50 = Rp
= Rp
Sub total :
=
Rp
24,081.00
7,023.63
31,104.63
Sub total :
Total upah+bahan :
20. Memasang 1 m' pipa galvanis 3/4"
Bahan An. SNI ( Revisi ) 6.20.1
1.200 m' Pipa galvanis
35
% Perlengkapan
@ Rp
=
=
=
=
=
=
Halaman : 118
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
Rp
Rp
Rp
Rp
Rp
Rp
4,050.00
9,900.00
990.00
3,240.00
18,180.00
49,284.63
@ Rp
26,450.00 = Rp
= Rp
Sub total :
=
Rp
31,740.00
9,257.50
40,997.50
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
Rp
Rp
Rp
Rp
Rp
Rp
4,050.00
9,900.00
990.00
3,240.00
18,180.00
59,177.50
@ Rp
50,105.50 = Rp
= Rp
Sub total :
=
Rp
60,126.60
17,536.93
77,663.53
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
Rp
Rp
Rp
Rp
Rp
Rp
8,100.00
19,800.00
1,980.00
648.00
30,528.00
108,191.53
@ Rp
67,275.00 = Rp
= Rp
Sub total :
=
Rp
80,730.00
23,546.25
104,276.25
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
Rp
Rp
Rp
Rp
Rp
Rp
8,100.00
19,800.00
1,980.00
648.00
30,528.00
134,804.25
91,333.00 = Rp
= Rp
Sub total :
=
Rp
109,599.60
31,966.55
141,566.15
Sub total :
Total upah+bahan :
21. Memasang 1 m' pipa galvanis 1"
Bahan An. SNI ( Revisi ) 6.21.1
1.200 m' Pipa galvanis
35
% Perlengkapan
Upah An. SNI ( Revisi ) 6.21.2
0.054 Oh Pekerja
0.090 Oh Tukang batu
0.009 Oh Kepala tukang
0.027 Oh Mandor
Sub total :
Total upah+bahan :
22. Memasang 1 m' pipa galvanis 1,25"
Bahan An. SNI ( Revisi ) 6.22.1
1.200 m' Pipa galvanis
35
% Perlengkapan
Upah An. SNI ( Revisi ) 6.22.2
0.108 Oh Pekerja
0.180 Oh Tukang batu
0.018 Oh Kepala tukang
0.0054 Oh Mandor
Sub total :
Total upah+bahan :
23. Memasang 1 m' pipa galvanis 2"
Bahan An. SNI ( Revisi ) 6.23.1
1.200 m' Pipa galvanis
35
% Perlengkapan
Upah An. SNI ( Revisi ) 6.23.2
0.108 Oh Pekerja
0.180 Oh Tukang batu
0.018 Oh Kepala tukang
0.0054 Oh Mandor
Sub total :
Total upah+bahan :
24. Memasang 1 m' pipa galvanis 3"
Bahan An. SNI ( Revisi ) 6.24.1
1.200 m' Pipa galvanis
35
% Perlengkapan
@ Rp
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
@ Rp
@ Rp
75,000.00 = Rp
110,000.00 = Rp
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
110,000.00 = Rp
120,000.00 = Rp
Sub total :
=
Rp
Total upah+bahan :
=
Rp
@ Rp
10,541.59 = Rp
= Rp
Sub total :
=
Rp
12,649.91
3,689.56
16,339.46
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
Rp
Rp
Rp
Rp
Rp
Rp
2,700.00
6,600.00
660.00
216.00
10,176.00
26,515.46
6,837.90 = Rp
= Rp
=
Rp
8,205.48
2,393.27
10,598.75
Sub total :
Total upah+bahan :
26. Memasang 1 m' pipa PVC tipe AW 3/4"
Bahan An. SNI ( Revisi ) 6.26.1
1.200 m' Pipa PVC
35
% Perlengkapan
@ Rp
Sub total :
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
@ Rp
Sub total :
@ Rp
@ Rp
@ Rp
@ Rp
2,700.00
6,600.00
660.00
216.00
10,176.00
20,774.75
9,085.00 = Rp
= Rp
=
Rp
10,902.00
3,179.75
14,081.75
75,000.00
110,000.00
110,000.00
120,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
2,700.00
6,600.00
660.00
216.00
10,176.00
24,257.75
@ Rp
13,225.00 = Rp
= Rp
Sub total :
=
Rp
15,870.00
4,628.75
20,498.75
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
28 Memasang 1 m' pipa PVC tipe D 2"
Bahan An. SNI ( Revisi ) 6.29.1
1.200 m' Pipa PVC
35
% Perlengkapan
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Sub total :
Total upah+bahan :
27. Memasang 1 m' pipa PVC tipe AW 1"
Bahan An. SNI ( Revisi ) 6.27.1
1.200 m' Pipa PVC
35
% Perlengkapan
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
2,700.00
6,600.00
660.00
216.00
10,176.00
30,674.75
Halaman : 120
19,435.00 = Rp
= Rp
Sub total :
=
Rp
23,322.00
6,802.25
30,124.25
Sub total :
Total upah+bahan :
=
=
=
=
=
=
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
10,125.00
24,750.00
Halaman : 119
2,475.00
816.00
38,166.00
179,732.15
@ Rp
@ Rp
75,000.00 = Rp
2,700.00
@ Rp
@ Rp
@ Rp
110,000.00 = Rp
110,000.00 = Rp
120,000.00 = Rp
Sub total :
=
Rp
Total upah+bahan :
=
Rp
@ Rp
84,180.00 = Rp
= Rp
Sub total :
=
Rp
101,016.00
29,463.00
130,479.00
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
Rp
Rp
Rp
Rp
Rp
Rp
6,075.00
14,850.00
1,485.00
492.00
22,902.00
153,381.00
265,000.00 = Rp
75,000.00 = Rp
Sub total :
=
Rp
265,000.00
75,000.00
340,000.00
75,000.00
110,000.00
110,000.00
120,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
2,250.00
33,000.00
3,300.00
180.00
38,730.00
378,730.00
115,000.00
55,000.00
829.84
90,684.40
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
115,000.00
55,001.00
849.84
90,684.45
261,535.29
75,000.00
110,000.00
110,000.00
120,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
3,750.00
55,000.00
5,500.00
300.00
64,550.00
326,085.29
Sub total :
Total upah+bahan :
31 Memasang 1 buah bak cuci piring stainless steel
Bahan An. SNI ( Revisi ) 6.33.1
1.000 Bh Bak cuci stainless steel @ Rp
1.000 set Water drain + assesorie @ Rp
Upah An. SNI ( Revisi ) 6.33.2
0.030 Oh Pekerja
0.300 Oh Tukang batu
0.030 Oh Kepala tukang
0.0015 Oh Mandor
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
Total upah+bahan :
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
6,600.00
660.00
216.00
10,176.00
40,300.25
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Halaman : 121
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
35,000.00 = Rp
2,500.00 = Rp
Sub total :
=
Rp
35,000.00
62.50
35,062.50
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
Rp
Rp
Rp
Rp
Rp
Rp
750.00
11,000.00
1,100.00
600.00
13,450.00
48,512.50
15,000.00 = Rp
=
Rp
15,000.00
15,000.00
Sub total :
Total upah+bahan :
34 Memasang 1 buah floor drain
Bahan An. SNI ( Revisi ) 6.36.1
1.000 Bh Floor drain
@ Rp
Sub total :
=
=
=
=
=
=
0.010
0.100
0.010
0.005
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
@ Rp
@ Rp
@ Rp
@ Rp
75,000.00
110,000.00
110,000.00
120,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
750.00
11,000.00
1,100.00
600.00
13,450.00
28,450.00
Volume
13
4
3
29
1
0
2
2
1
5
20
1
Uraian pekerjaan
@ Rp
M3 Galian tanah
M3Urug kembali tanah (1@ Rp
M3 Pasang batu bata 1: @ Rp
@ Rp
M2 Plesteran 1:2
@ Rp
Beton tumbuk 1:2:3.
M3 Beton bertulang 123 @ Rp
@ Rp
Kerikil keringan
@ Rp
M3 Pasir saringan
M' Pasang pipa besi O 2 @ Rp
M' Pasang pipa PVC O @ Rp
@ Rp
Kg Ijuk Saringan
@ Rp
Alat - alat bantu
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
Harga satuan.
45,690.00
16,680.00
592,857.50
41,461.87
521,599.70
3,246,391.45
137,126.00
90,684.40
35,000.00
153,381.00
5,372.80
35,000.00
Jumlah
Jumlah harga
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
593,970.00
66,720.00
1,778,572.50
1,202,394.28
365,119.79
649,278.29
205,689.00
181,368.80
35,000.00
766,905.00
107,456.00
35,000.00
5,987,473.66
Halaman : 122
2,725,178.00