Ke
lom NO.
pok
1
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
3
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-DT1)
Paving stone abu-2 tb. 6 cm (4 persegi pjng )
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-DT1)
Paving stone abu-2 tb. 8 cm (4 persegi pjng )
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-DT1)
Paving stone merah tb. 6 cm (type-DT1 / S)
Paving stone merah tb. 6 cm (type-segi enam)
Paving stone merah tb. 8 cm (3 berlian-DT1)
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 enam)
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.3mtr
Kayu Kamfer balok 8/12, 6/15
Kayu kamfer usuk 5/7
Kayu kamfer papan 2.5/20
Kayu Kamfer reng 2/3
Kayu kruing / bengkirai / kempas papan 2/20
Kayu kruing /bengkirai/kempas blk 8/12,6/15
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 mtr
Kayu dolken.
Kayu Sirap
Kayu Sirap
Kayu bakar.
I j u k
Gedek
BAHAN TRIPLEKS / KAYU LAPIS.
Teakwood 90.210. x 4 mm
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.
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
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
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 efektif 73
Seng Galvalum DJLS 45 polos lbr efektif 73 Cm
BAHAN PENGECATAN + POLITUR..
Kertas gosok
Plamur tembok
Plamur kayu " PEDANG "
Cat kayu / besi EMCO/setara
Cat tembok "wathershilt" merk Duluk ; Jotun.
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
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 tanam
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.
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
2
11
12
13
14
15
16
17
18
19
20
21
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
3
Door holder / pegangan pintu antik / baik.
Rel pintu dorong
Engsel Nylon "ARCH" asli pintu
Engsel jendela
Grendel injak
Grendel tanam pintu
Grendel jendela
Door closer
Door STOP
Kait angin sikutan yang baik.
Hak angin
BAHAN SANITAIR.
Kran air "SAN EI"
Kran air "AMICO 1/2"
Kran air "AMICO 3/4"
Pompa air "GOLD STAR"
Pompa air "NASIONAL"
Floor drains / plastik.
Closed Jongkok trasso
Closed Jongkok keramic INA warna
Closed duduk monoblock.
Tutup bak mandi
Lem paralon
Westafel
Urinoir keramic.
Sumur + pompatangan dragon terpasang
Septiktank + resapan komplit 1 M3
Septiktank + resapan komplit 2 M3
Septiktank + resapan komplit 6 M3
Septiktank + resapan komplit 8 M3
BAHAN ELEKTRIKAL.
Pasang listrik /Wirring.
Lampu TL 1 x 10 w PHILIPS
Lampu TL 1 x 20 w PHILIPS
Lampu TL 1 x 40 w PHILIPS
Lampu pijar 40 - 100 w PHILIPS
Isolator
Las Doof
Fiting Plafoond
T dos PVC
Stop Kontak "BROCO"
Saklar tunggal "BROCO"
Saklar ganda " BROCO "
Kabel NYA 1000 Volt 1,5 mm
Kabel NYA 1000 Volt 2,5 mm
Kabel NYA 1000 Volt 4 mm
Sekrering Tunggal "LN" biasa
Sekering ganda "LN" biasa
Sekering 1 group + MCB
Sekering 2 group + MCB
Sekering 3 group + MCB
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
NO.
URAIAN TENAGA
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
Menyetujui:
Plt. Kasubdin Tata Bangunan
Dinas PU Cipta Karya dan Permukiman
Kabupaten Sidoarjo.
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
Compres 95 %.
GA BAHAN BANGUNAN
N UPAH KERJA
KABUPATEN SIDOARJO
SATUAN
HARGA
SATUAN BAHAN
HARGA 2008-I
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
81,000.00
98,570.00
101,750.00
42,500.00
42,500.00
74,250.00
65,000.00
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
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
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.
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
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
4,870.00
2,420.00
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.
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
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
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.
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
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
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.
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
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
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.
4
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.
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
137,500.00
357,500.00
378,500.00
209,000.00
17,500.00
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
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
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
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
Halaman : 127
SATUAN
UPAH PERHARI
3
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,
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.
55,000.000
44,000.000
44,000.000
44,000.000
44,000.000
44,000.000
44,000.000
#REF!
42,000.000
42,000.000
42,000.000
42,000.000
42,000.000
42,000.000
42,000.000
31,300.000
32,750.000
32,750.000
32,750.000
32,750.000
32,750.000
32,750.000
32,750.000
40,000.000
Januari 2008.
KUSDI
Halaman : 128
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
Margin top= 18 mm
2
Compres 95 %.
7
19
@ Rp.
@ Rp.
Harga 1 m2
@ Rp.
@ Rp.
@ Rp.
Sub total :
Upah
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total Upah dan Bahan
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Upah
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total Upah dan Bahan
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Upah
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total Upah dan Bahan
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total Upah dan Bahan
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
Upah
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total Upah dan Bahan
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Upah
@ Rp.
@ Rp.
@ Rp.
0.050
Oh
Mandor
@ Rp.
Sub total :
Total Upah dan Bahan
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Upah
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total Upah dan Bahan
@ Rp.
@ Rp.
@ Rp.
Sub total :
Upah
@ Rp.
@ Rp.
Sub total :
Total Upah dan Bahan
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp.
@ Rp.
Sub total :
Upah
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total Upah dan Bahan
@ Rp.
@ Rp.
@ Rp.
Sub total :
Upah
@ Rp.
@ Rp.
Sub total :
Total Upah dan Bahan
@ Rp.
@ Rp.
Sub total :
Total Upah
13 1 m3 Bongkaran dinding tembok bata merah
Upah
@ Rp.
@ Rp.
Sub total :
Total Upah
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Upah
@ Rp.
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
0.400
0.020
0.020
Oh
Oh
Oh
Pekerja
Kepala Tukang
Mandor
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total Upah dan Bahan
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total Upah dan Bahan
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total Upah dan Bahan
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
10
12
EN SIDOARJO
PERMUKIMAN
ARJO.
D O A R J O.
- : 8951349
ONGAN
Semester Pertama )
32,750.00
55,000.00
Harga 1 m2
3,404,000.00
10,478.80
3,818,000.00
Sub total :
=
=
=
=
Rp
Rp
Rp
Rp
3,275.00
2,750.00
6,025.00
6,025.00
= Rp
= Rp
= Rp
=
Rp
40,848.00
209.58
26,726.00
67,783.58
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
4,200.00
3,275.00
440.00
275.00
8,190.00
75,973.58
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
44,000.00
32,750.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,800.00
13,100.00
880.00
1,100.00
23,880.00
283,517.43
42,000.00
32,750.00
44,000.00
55,000.00
Sub total :
Total Upah dan Bahan
Sub total :
Total Upah dan Bahan
Halaman : 1
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
44,000.00
32,750.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,800.00
9,825.00
880.00
1,100.00
20,605.00
199,395.59
3,680.00
3,404,000.00
10,478.80
10,166.00
829.84
90,684.40
93,610.00
137,126.00
270.00
62,560.00
16,100.00
56,396.00
82,800.00
54,142.00
Sub total :
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
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
44,000.00
42,000.00
32,750.00
44,000.00
55,000.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
88,000.00
42,000.00
32,750.00
13,200.00
2,750.00
178,700.00
964,806.74
=
=
=
=
=
=
=
=
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
Sub total :
Total Upah dan Bahan
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 :
Halaman : 2
44,000.00
32,750.00
44,000.00
55,000.00
Sub total :
Total Upah dan Bahan
3,680.00
3,404,000.00
10,478.80
32,200.00
Sub total :
44,000.00
32,750.00
44,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
88,000.00
32,750.00
8,800.00
2,750.00
132,300.00
1,350,170.24
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
11,040.00
939,504.00
7,335.16
48,300.00
1,006,179.16
= Rp
= Rp
= Rp
66,000.00
32,750.00
6,600.00
55,000.00
Sub total :
Total Upah dan Bahan
= Rp
= Rp
= Rp
2,750.00
108,100.00
1,114,279.16
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
44,000.00
32,750.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
88,000.00
32,750.00
8,800.00
2,750.00
132,300.00
1,651,099.94
=
=
=
=
Rp
Rp
Rp
Rp
137,448.00
838.30
54,000.00
192,286.30
= Rp
= Rp
= Rp
13,200.00
82.50
13,200.00
= Rp
205,486.30
Halaman : 3
20,000.00
5,372.80
= Rp
= Rp
= Rp
20,000.00
1,343.20
21,343.20
44,000.00
44,000.00
32,750.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
11,000.00
88.00
556.75
715.00
12,359.75
33,702.95
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
32,750.00
55,000.00
=
=
=
=
Rp
Rp
Rp
Rp
32,750.00
2,750.00
35,500.00
59,991.07
= Rp
= Rp
= Rp
218,344.25
18,315.00
236,659.25
Sub total :
Total Upah dan Bahan
3,818,000.00
10,478.80
54,000.00
Sub total :
44,000.00
55,000.00
Sub total :
Total Upah dan Bahan
Sub total :
Sub total :
Total Upah dan Bahan
Sub total :
Total Upah dan Bahan
32,750.00
55,000.00
Sub total :
Total Upah
= Rp
236,659.25
32,750.00
55,000.00
=
=
=
=
Rp
Rp
Rp
Rp
218,344.25
1,815.00
220,159.25
220,159.25
3,680.00
829.84
32,200.00
93,610.00
137,126.00
3,404,000.00
10,478.80
12,420.00
Sub total :
=
=
=
=
=
=
=
=
=
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
44,000.00
= Rp
8,800.00
32,750.00
44,000.00
55,000.00
=
=
=
=
=
Sub total :
Total Upah
Rp
Rp
Rp
Rp
Rp
Halaman : 4
13,100.00
880.00
1,100.00
23,880.00
322,202.51
19,044.00
= Rp
= Rp
8,265.10
8,265.10
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
1,375.50
176.00
1,848.00
110.00
3,509.50
11,774.60
197,025.00
127,650.00
93,610.00
137,126.00
829.84
Sub total :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
194,266.65
67,016.25
6,927.14
20,020.40
37,342.80
325,573.24
42,000.00
32,750.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
5,250.00
12,281.25
528.00
1,045.00
19,104.25
344,677.49
Sub total :
Total Upah dan Bahan
Sub total :
Sub total :
Total Upah dan Bahan
Sub total :
Total Upah dan Bahan
197,025.00
63,825.00
Halaman : 5
19
PEKERJAAN TANAH
1.
1 m3
Upah
@ Rp.
@ Rp.
Total Upah
2.
1 m3
Upah
@ Rp.
@ Rp.
Total Upah
3.
1 m3
Upah
@ Rp.
@ Rp.
Total Upah
4.
1 m3
Upah
@ Rp.
@ Rp.
Total Upah
5.
1 m3
Upah
@ Rp.
@ Rp.
Total Upah
6.
1 m3
Upah
@ Rp.
@ Rp.
Total Upah
7.
1 m2
Upah
@ Rp.
@ Rp.
Sub total :
Total Upah
8.
1 m3
Upah
@ Rp.
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
0.050
Oh
Mandor
@ Rp.
Sub total :
Total Upah
9.
1 m3
Upah
Urugan kembali
An. SNI ( Revisi ) 6.9.1
0.192 Oh Pekerja
0.019 Oh Mandor
@ Rp.
@ Rp.
Sub total :
Total Upah
10.
1 m3
Upah
@ Rp.
@ Rp.
Sub total :
Total Upah
11.
1 m3
Bahan
@ Rp.
Sub total :
Upah
@ Rp.
@ Rp.
Sub total :
Total Upah + bahan
12.
1 m3
Bahan
Upah
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total Upah + bahan
13.
1 m3
Bahan
@ Rp.
@ Rp.
Sub total :
Upah
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total Upah + bahan
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
14.
1 m3
Bahan
@ Rp.
Sub total :
Upah
@ Rp.
@ Rp.
Sub total :
Total Upah + bahan
15.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Upah
@ Rp.
@ Rp.
Sub total :
Total Upah + bahan
1 m3
Bahan
Urugan sirtu
An. SNI ( Revisi ) 6.15.1
1.200 m3 Sirtu
@ Rp.
Sub total :
Upah
@ Rp.
@ Rp.
Sub total :
Total Upah + bahan
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
Upah
3 Biaya transportasi.
Total Biaya / M3
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
10
12
12
Total Upah
32,750.00 = Rp.
55,000.00 = Rp.
= Rp.
= Rp
13,100.00
2,200.00
15,300.00
15,300.00
Total Upah
32,750.00 = Rp.
55,000.00 = Rp.
= Rp.
= Rp
17,226.50
2,860.00
20,086.50
20,086.50
Total Upah
32,750.00 = Rp.
55,000.00 = Rp.
= Rp.
= Rp
24,071.25
4,015.00
28,086.25
28,086.25
Total Upah
32,750.00 = Rp.
55,000.00 = Rp.
= Rp.
= Rp
20,468.75
3,410.00
23,878.75
23,878.75
Total Upah
32,750.00 = Rp.
55,000.00 = Rp.
= Rp.
= Rp
40,937.50
6,875.00
47,812.50
47,812.50
Total Upah
32,750.00 = Rp.
55,000.00 = Rp.
= Rp.
= Rp
27,018.75
4,510.00
31,528.75
31,528.75
32,750.00 = Rp.
55,000.00 = Rp.
Sub total :
= Rp.
Total Upah
= Rp
1,637.50
275.00
1,912.50
1,912.50
32,750.00 = Rp.
16,899.00
Halaman : 6
55,000.00 = Rp.
= Rp.
= Rp
2,750.00
19,649.00
19,649.00
32,750.00 = Rp.
55,000.00 = Rp.
6,288.00
1,045.00
Sub total :
Total Upah
Sub total :
Total Upah
= Rp.
= Rp
7,333.00
7,333.00
32,750.00 = Rp.
55,000.00 = Rp.
Sub total :
= Rp.
Total Upah
= Rp
16,375.00
2,750.00
19,125.00
19,125.00
74,520.00 = Rp.
= Rp.
89,424.00
89,424.00
32,750.00 = Rp.
55,000.00 = Rp.
Sub total :
= Rp.
Total Upah + bahan
= Rp
9,825.00
550.00
10,375.00
99,799.00
Sub total :
74,520.00
450,174.40
39,100.00
Sub total :
= Rp.
= Rp.
= Rp.
= Rp.
24,591.60
49,069.01
29,833.30
103,493.91
32,750.00
42,000.00
44,000.00
55,000.00
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp
27,280.75
17,472.00
1,760.00
4,565.00
51,077.75
154,571.66
450,174.40 = Rp.
39,100.00 = Rp.
Sub total :
= Rp.
90,034.88
39,100.00
129,134.88
Sub total :
Total Upah + bahan
32,750.00
42,000.00
44,000.00
55,000.00
= Rp.
= Rp.
= Rp.
= Rp.
= Rp.
= Rp
27,280.75
17,472.00
1,804.00
4,455.00
51,011.75
180,146.63
Halaman : 7
4,029,600.00 = Rp.
Sub total :
= Rp.
4,835,520.00
4,835,520.00
32,750.00 = Rp.
55,000.00 = Rp.
Sub total :
= Rp.
Total Upah + bahan
= Rp
4,912.50
825.00
5,737.50
4,841,257.50
Sub total :
Total Upah + bahan
92,000.00
174,570.00
90,684.40
Sub total :
= Rp.
= Rp.
= Rp.
= Rp.
23,000.00
5,237.10
4,534.22
32,771.32
32,750.00 = Rp.
55,000.00 = Rp.
32,750.00
5,500.00
Sub total :
Total Upah + bahan
= Rp.
= Rp
38,250.00
71,021.32
39,100.00 = Rp.
= Rp.
46,920.00
46,920.00
32,750.00 = Rp.
55,000.00 = Rp.
Sub total :
= Rp.
Total Upah + bahan
= Rp
8,187.50
1,375.00
9,562.50
56,482.50
Sub total :
Halaman : 8
46,920.00
9,562.50
56,482.50
1,500.00
57,982.50
46,920.00
9,562.50
56,482.50
3,062.50
59,545.00
46,920.00
9,562.50
56,482.50
3,750.00
60,232.50
46,920.00
= Rp.
Sub total :
= Rp.
1,500.00 = Rp.
Total Biaya / M3
= Rp
9,562.50
56,482.50
4,875.00
61,357.50
46,920.00
9,562.50
56,482.50
7,000.00
63,482.50
46,920.00
9,562.50
56,482.50
8,312.50
64,795.00
Halaman : 9
1.34290
1.34290
46,920.00
9,562.50
56,482.50
2,013.00
58,495.50
46,920.00
9,562.50
56,482.50
4,637.50
61,120.00
46,920.00
9,562.50
56,482.50
5,325.00
61,807.50
46,920.00
9,562.50
56,482.50
6,675.00
63,157.50
46,920.00
9,562.50
56,482.50
9,362.50
65,845.00
46,920.00
9,562.50
56,482.50
10,937.50
67,420.00
Halaman : 10
19
PEKERJAAN PONDASI
1.
2.
Oh
Oh
Oh
Oh
4.
Oh
Oh
Oh
Oh
3.
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala tukang
Mandor
Pekerja
Tukang batu
Kepala tukang
Mandor
Pekerja
Tukang batu
Kepala tukang
Mandor
Pekerja
Tukang batu
Kepala tukang
Mandor
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
5.
Oh
Oh
Pekerja
Tukang batu
0.060
0.075
6.
7.
Oh
Oh
Oh
Oh
8.
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Kepala tukang
Mandor
Pekerja
Tukang batu
Kepala tukang
Mandor
Pekerja
Tukang batu
Kepala tukang
Mandor
Pekerja
Tukang batu
Kepala tukang
Mandor
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
9.
10.
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala tukang
Mandor
Upah
11.
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala tukang
Mandor
12.
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala tukang
Mandor
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala tukang
Oh
Mandor
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
0.075
13.
14.
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala tukang
Mandor
15.
16.
Oh
Oh
Oh
Oh
Besi beton
Semen portland
Pasir beton
Koral beton
Kawat beton
Pekerja
Tukang batu
Kepala tukang
Mandor
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
0.670
Upah
17.
m3
Koral beton
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala tukang
Mandor
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala tukang
Mandor
0.090
0.200
Upah
Lt
Kg
Minyak bekisting
Plamuur tembok
Oh
Oh
Oh
Oh
Pekerja
Tukang batu
Kepala tukang
Mandor
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp.
@ Rp.
10
12
92,000.00
74,520.00
=
=
=
Rp
Rp
Rp
110,400.00
22,356.00
132,756.00
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
25,545.00
16,380.00
1,716.00
2,145.00
45,786.00
178,542.00
92,000.00
829.84
90,684.40
=
=
=
=
Rp
Rp
Rp
Rp
110,400.00
325,297.28
28,474.90
464,172.18
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
49,125.00
25,200.00
2,640.00
4,125.00
81,090.00
545,262.18
92,000.00
829.84
90,684.40
=
=
=
=
Rp
Rp
Rp
Rp
101,200.00
221,567.28
38,722.24
361,489.52
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
49,125.00
25,200.00
2,640.00
4,125.00
81,090.00
442,579.52
92,000.00
829.84
90,684.40
=
=
=
=
Rp
Rp
Rp
Rp
101,200.00
194,597.48
36,228.42
332,025.90
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
49,125.00
25,200.00
2,640.00
4,125.00
81,090.00
413,115.90
Halaman : 11
92,000.00
829.84
90,684.40
=
=
=
=
Rp
Rp
Rp
Rp
101,200.00
167,627.68
43,981.93
312,809.61
32,750.00
42,000.00
=
=
Rp
Rp
49,125.00
25,200.00
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
12
@ Rp.
@ Rp.
44,000.00
55,000.00
=
=
=
=
Rp
Rp
Rp
Rp
2,640.00
4,125.00
81,090.00
393,899.61
92,000.00
829.84
90,684.40
=
=
=
=
Rp
Rp
Rp
Rp
101,200.00
135,263.92
47,155.89
283,619.81
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
49,125.00
25,200.00
2,640.00
4,125.00
81,090.00
364,709.81
92,000.00
829.84
90,684.40
=
=
=
=
Rp
Rp
Rp
Rp
101,200.00
112,858.24
49,332.31
263,390.55
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
49,125.00
25,200.00
2,640.00
4,125.00
81,090.00
344,480.55
92,000.00
829.84
90,684.40
=
=
=
=
Rp
Rp
Rp
Rp
101,200.00
97,091.28
50,873.95
249,165.23
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
49,125.00
25,200.00
2,640.00
4,125.00
81,090.00
330,255.23
Halaman : 12
92,000.00
829.84
90,684.40
=
=
=
=
Rp
Rp
Rp
Rp
101,200.00
75,515.44
50,873.95
227,589.39
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
49,125.00
25,200.00
2,640.00
4,125.00
81,090.00
308,679.39
92,000.00
450,174.40
138,000.00
90,684.40
=
=
=
=
Rp
Rp
Rp
Rp
101,200.00
103,089.94
31,602.00
49,332.31
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Rp
285,224.25
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
49,125.00
25,200.00
2,640.00
4,125.00
81,090.00
366,314.25
92,000.00
450,174.40
138,000.00
90,684.40
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
101,200.00
76,529.65
23,460.00
30,832.70
232,022.34
32,750.00
42,000.00
35,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
52,500.00
33,000.00
2,100.00
4,125.00
91,725.00
323,747.34
92,000.00
829.84
450,174.40
90,684.40
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
101,200.00
129,455.04
14,405.58
52,959.69
298,020.31
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
35,000.00
=
=
=
Rp
Rp
Rp
@ Rp.
55,000.00
=
=
=
Rp
Rp
Rp
52,500.00
33,000.00
2,100.00
Halaman : 13
4,125.00
91,725.00
389,745.31
92,000.00
829.84
450,174.40
90,684.40
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
101,200.00
50,620.24
66,175.64
44,616.72
262,612.60
32,750.00
42,000.00
35,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
52,500.00
33,000.00
2,100.00
4,125.00
91,725.00
354,337.60
92,000.00
829.84
450,174.40
90,684.40
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
101,200.00
34,023.44
58,972.85
47,427.94
241,624.23
32,750.00
42,000.00
35,000.00
55,000.00
=
=
=
=
Rp
Rp
Rp
Rp
49,125.00
25,200.00
2,100.00
4,125.00
@ 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.
Sub total :
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ 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
80,550.00
322,174.23
8,740.00
829.84
93,610.00
137,126.00
10,764.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
655,500.00
167,627.68
29,955.20
67,191.74
8,611.20
928,885.82
32,750.00
42,000.00
35,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
98,250.00
35,700.00
2,975.00
8,250.00
145,175.00
1,074,060.82
92,000.00
829.84
93,610.00
=
=
=
Rp
Rp
Rp
137,126.00
=
=
Rp
Rp
41,400.00
232,355.20
42,124.50
Halaman : 14
91,874.42
407,754.12
32,750.00
42,000.00
35,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
77,945.00
12,600.00
1,050.00
4,400.00
95,995.00
503,749.12
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
74,520.00
93,610.00
137,126.00
829.84
8,740.00
10,764.00
3,818,000.00
10,478.80
5,888.00
9,196.00
Sub total :
=
=
=
=
=
=
=
=
=
=
=
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.
32,750.00
42,000.00
35,000.00
55,000.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
32,750.00
28,140.00
2,345.00
2,750.00
65,985.00
676,132.46
676,132.46
74,520.00
74,520.00
137,126.00
829.84
8,740.00
10,764.00
3,818,000.00
10,478.80
=
=
=
=
=
=
=
=
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.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
5,888.00
9,196.00
=
=
=
Rp
Rp
Rp
529.92
1,839.20
480,734.21
32,750.00
42,000.00
35,000.00
55,000.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
26,200.00
21,000.00
1,750.00
2,200.00
51,150.00
531,884.21
531,884.21
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
Halaman : 15
Halaman : 13
19
0.00400 Oh Mandor
BETON BERTULANG.
5. 1 m3 Membuat beton bertulang, 1 Pc : 2 Ps : 3 Kr
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
Upah An. SNI ( Revisi ) 6.25.2
0.007 Oh Pekerja
0.007 Oh Tukang besi
0.0007 Oh Kepala tukang
0.0003 Oh Mandor
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
BEGESTING.
18 1 m2 Pasang bekisting untuk pondasi
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
PONDASI BETON
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 (MC)
2.000 Kg Paku biasa 2" - 5"
0.600 Ltr Minyak bekisting
300.000 Kg Besi beton polos
3.000 Kg Kawat beton
323.000 Kg Semen portland
0.520 m3 Pasir beton
0.780 m3 Koral beton
Upah An. SNI ( Revisi ) 6.39.2
4.850 Oh Pekerja
0.350 Oh Tukang batu
1.560 Oh Tukang kayu
1.400 Oh Tukang besi
0.331 Oh Kepala tukang
0.170 Oh Mandor
262
0.600
179.859
81.656
3.000
323.000
0.520
0.780
Ltr
Kg
Kg
Kg
Kg
m3
m3
Minyak bekisting
Besi beton polos dia 16 mm
Besi begel polos dia 6 mm
Kawat beton
Semen portland
Pasir beton
Koral beton
1.560
1.350
0.331
0.170
Oh
Oh
Oh
Oh
Tukang kayu
Tukang besi
Kepala tukang
Mandor
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 (MC)
4.000 Kg Paku biasa 2" - 5"
2.000 Ltr Minyak bekisting
300.000 Kg Besi beton polos
4.500 Kg Kawat beton
323.000 Kg Semen portland
0.520 m3 Pasir beton
0.780 m3 Koral beton
0.015 m3 Balok kayu borneo
3.500 Lbr Plywood tebal 9 mm
20.000 Btg Dolken kayu galam 8 / 4 m
Upah An. SNI ( Revisi ) 6.40.2
7.300 Oh Pekerja
0.350 Oh Tukang batu
3.300 Oh Tukang kayu
2.100 Oh Tukang besi
0.570 Oh Kepala tukang
0.250 Oh Mandor
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
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
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 (MC)
3.200 Kg Paku biasa 2" - 5"
1.600 Ltr Minyak bekisting
200.000 Kg Besi beton polos
3.000 Kg Kawat beton
323.000 Kg Semen portland
0.520 m3 Pasir beton
0.780 m3 Koral beton
0.140 m3 Balok kayu borneo
2.800 Lbr Plywood tebal 9 mm
16.000 Btg Dolken kayu galam 8 / 4 m
Upah An. SNI ( Revisi ) 6.41.2
5.960 Oh Pekerja
0.350 Oh Tukang batu
2.800 Oh Tukang kayu
1.400 Oh Tukang besi
0.455 Oh Kepala tukang
0.208 Oh Mandor
0.050
0.050
5.500
0.009
0.015
Kg
Kg
Kg
m3
m3
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 / 4 m
2.640
1.050
0.400
0.193
Oh
Oh
Oh
Oh
Tukang kayu
Tukang besi
Kepala tukang
Mandor
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
Plat Lantai
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
10### 3
12
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
829.84 = Rp
93,610.00 = Rp
137,126.00 = Rp
= Rp
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
54,037.50
10,500.00
1,100.00
4,400.00
70,037.50
418,919.44
829.84 = Rp
93,610.00 = Rp
137,126.00 = Rp
= Rp
163,478.48
43,996.70
128,898.44
336,373.62
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
54,037.50
10,500.00
1,100.00
4,400.00
70,037.50
406,411.12
829.84 = Rp
93,610.00 = Rp
137,126.00 = Rp
= Rp
143,562.32
53,357.70
119,299.62
316,219.64
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
=
=
=
=
=
=
180,905.12
48,677.20
119,299.62
348,881.94
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
54,037.50
10,500.00
1,100.00
4,400.00
70,037.50
386,257.14
829.84 = Rp
93,610.00 = Rp
137,126.00 = Rp
= Rp
9,045.26
2,433.86
5,964.98
17,444.10
@ Rp.
@ Rp.
@ Rp.
32,750.00 = Rp
42,000.00 = Rp
44,000.00 = Rp
2,701.88
525.00
55.00
Halaman : 32
@ Rp.
55,000.00 = Rp
= Rp
= Rp
220.00
3,501.88
20,945.97
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Ps : 5 Kr tebal 5 Cm
@ Rp.
@ Rp.
@ Rp.
Sub total :
Sub total :
Total upah+bahan :
218.000
0.520
0.870
An. SNI ( Revisi ) 6.1.2
1.650
0.250
0.025
0.080
418,919.44
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
829.84 = Rp
93,610.00 = Rp
137,126.00 = Rp
= Rp
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
54,037.50
10,500.00
1,100.00
4,400.00
70,037.50
430,537.20
829.84 = Rp
93,610.00 = Rp
137,126.00 = Rp
= Rp
232,355.20
42,124.50
123,413.40
397,893.10
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
54,037.50
10,500.00
1,100.00
4,400.00
70,037.50
467,930.60
829.84 = Rp
93,610.00 = Rp
137,126.00 = Rp
= Rp
292,103.68
52,421.60
95,988.20
440,513.48
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
54,037.50
10,500.00
1,100.00
4,400.00
70,037.50
537,968.10
829.84 = Rp
93,610.00 = Rp
137,126.00 = Rp
= Rp
296,252.88
39,316.20
115,185.84
450,754.92
Halaman : 33
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
54,037.50
10,500.00
1,100.00
4,400.00
70,037.50
520,792.42
829.84 = Rp
93,610.00 = Rp
137,126.00 = Rp
= Rp
320,318.24
43,996.70
95,988.20
460,303.14
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
=
=
=
=
=
=
192,522.88
48,677.20
119,299.62
360,499.70
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
54,037.50
10,500.00
1,100.00
4,400.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
= Rp
= Rp
70,037.50
530,340.64
829.84 = Rp
93,610.00 = Rp
137,126.00 = Rp
= Rp
397,493.36
34,635.70
101,473.24
533,602.30
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
54,037.50
10,500.00
1,100.00
4,400.00
70,037.50
603,639.80
829.84
93,610.00
137,126.00
41,250.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
365,129.60
46,805.00
109,700.80
101,475.00
623,110.40
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
54,037.50
10,500.00
1,100.00
4,400.00
70,037.50
693,147.90
@ Rp.
@ Rp.
829.84 = Rp
93,610.00 = Rp
@ Rp.
@ Rp.
137,126.00 = Rp
42,500.00 = Rp
= Rp
278,826.24
50,549.40
Halaman : 34
111,072.06
42,500.00
482,947.70
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
54,037.50
10,500.00
1,100.00
4,400.00
70,037.50
552,985.20
829.84 = Rp
93,610.00 = Rp
137,126.00 = Rp
= Rp
510,351.60
48,677.20
71,305.52
630,334.32
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
65,500.00
14,700.00
1,540.00
55,000.00
136,740.00
767,074.32
829.84
93,610.00
137,126.00
65,000.00
=
=
=
=
Rp
Rp
Rp
Rp
331,936.00
44,932.80
109,700.80
78,000.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
=
=
=
=
=
=
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
= Rp
564,569.60
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
65,500.00
14,700.00
1,540.00
55,000.00
136,740.00
701,309.60
8,740.00 = Rp
10,764.00 = Rp
= Rp
9,177.00
161.46
9,338.46
32,750.00
42,000.00
44,000.00
55,000.00
229.25
294.00
30.80
16.50
570.55
9,909.01
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Halaman : 35
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
11,638.00 = Rp
10,764.00 = Rp
= Rp
12,219.90
161.46
12,381.36
32,750.00
42,000.00
42,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
229.25
294.00
29.40
16.50
569.15
12,950.51
9,100.00 = Rp
10,764.00 = Rp
= Rp
9,555.00
107.64
9,662.64
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
42,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
163.75
210.00
21.00
16.50
411.25
10,073.89
8,750.00 = Rp
10,764.00 = Rp
= Rp
8,925.00
8,665.02
17,590.02
32,750.00
42,000.00
42,000.00
55,000.00
818.75
1,050.00
105.00
82.50
2,056.25
19,646.27
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
2,622,000.00 = Rp
10,478.80 = Rp
5,888.00 = Rp
= Rp
32,750.00
42,000.00
42,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
9,825.00
10,920.00
1,092.00
275.00
22,112.00
130,724.44
Halaman : 36
2,622,000.00 = Rp
10,478.80 = Rp
5,888.00 = Rp
= Rp
117,990.00
3,143.64
588.80
121,722.44
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
42,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
9,825.00
10,920.00
1,092.00
275.00
22,112.00
143,834.44
2,622,000.00
10,478.80
5,888.00
3,542,000.00
119,600.00
3,680.00
=
=
=
=
=
=
=
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
32,750.00
42,000.00
42,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
9,825.00
13,860.00
1,386.00
330.00
25,401.00
238,000.12
2,622,000.00
10,478.80
5,888.00
3,542,000.00
119,600.00
3,680.00
=
=
=
=
=
=
=
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
32,750.00
42,000.00
42,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
10,480.00
13,860.00
1,386.00
330.00
26,056.00
249,281.12
2,622,000.00 = Rp
10,478.80 = Rp
104,880.00
4,191.52
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
=
=
=
=
=
=
104,880.00
3,143.64
588.80
108,612.44
@ Rp.
@ Rp.
5,888.00 = Rp
3,542,000.00 = Rp
@ Rp.
@ Rp.
119,600.00 = Rp
3,680.00 = Rp
= Rp
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
1,177.60
53,130.00
Halaman : 37
41,860.00
22,080.00
117,070.00
32,750.00
42,000.00
42,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
10,480.00
13,860.00
1,386.00
330.00
26,056.00
143,126.00
2,622,000.00
10,478.80
5,888.00
3,542,000.00
119,600.00
3,680.00
35,000.00
=
=
=
=
=
=
=
=
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
32,750.00
42,000.00
42,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
10,480.00
13,860.00
1,386.00
330.00
26,056.00
218,956.00
2,622,000.00
10,478.80
5,888.00
3,542,000.00
119,600.00
3,680.00
=
=
=
=
=
=
=
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
32,750.00
42,000.00
42,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
10,480.00
13,860.00
1,386.00
330.00
26,056.00
212,140.72
2,622,000.00 = Rp
10,478.80 = Rp
3,680.00 = Rp
= Rp
69,220.80
6,287.28
1,840.00
77,348.08
@ Rp.
@ Rp.
32,750.00 = Rp
42,000.00 = Rp
@ Rp.
@ Rp.
42,000.00 = Rp
55,000.00 = Rp
= Rp
= Rp
4,912.50
2,100.00
Halaman : 38
210.00
385.00
7,607.50
84,955.58
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
Sub total :
Sub total :
Total upah+bahan :
@ 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
=
=
=
=
=
=
=
=
=
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
32,750.00
42,000.00
42,000.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
127,725.00
14,700.00
43,680.00
44,100.00
10,780.00
9,075.00
250,060.00
2,354,693.40
2,622,000.00
10,478.80
5,888.00
8,740.00
10,764.00
829.84
93,610.00
137,126.00
=
=
=
=
=
=
=
=
=
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
32,750.00
42,000.00
42,000.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
158,837.50
14,700.00
65,520.00
58,800.00
14,564.00
9,350.00
321,771.50
4,132,167.70
2,622,000.00 = Rp
10,478.80 = Rp
707,940.00
20,957.60
Halaman : 39
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ 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
=
=
=
=
=
=
=
=
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
32,750.00
42,000.00
42,000.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
158,837.50
14,700.00
65,520.00
56,700.00
14,564.00
9,350.00
319,671.50
3,793,711.60
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
1
0.0300
33.3333
@ 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
=
=
=
=
=
=
=
=
=
=
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
32,750.00
42,000.00
42,000.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
158,837.50
14,700.00
65,520.00
56,700.00
14,564.00
9,350.00
319,671.50
3,022,265.18
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
707,940.00
20,957.60
3,532.80
1,000,020.31
311,414.94
32,292.00
268,038.32
48,677.20
106,958.28
2,499,831.45
@ Rp.
@ Rp.
32,750.00 = Rp
42,000.00 = Rp
@ Rp.
@ Rp.
@ Rp.
@ Rp.
42,000.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
158,837.50
14,700.00
Halaman : 40
65,520.00
56,700.00
14,564.00
9,350.00
319,671.50
2,819,502.95
10,478.80
5,888.00
8,740.00
8,740.00
8,740.00
10,764.00
829.84
93,610.00
137,126.00
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
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
32,750.00
42,000.00
42,000.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
158,837.50
14,700.00
65,520.00
54,600.00
14,564.00
9,350.00
317,571.50
1,798,645.64
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
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 :
Sub total :
Total upah+bahan :
1.0000
0.0600
16.6667
@ 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
3,542,000.00
119,600.00
3,680.00
=
=
=
=
=
=
=
=
=
=
=
=
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
32,750.00
42,000.00
42,000.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
239,075.00
14,700.00
138,600.00
88,200.00
25,080.00
13,750.00
519,405.00
5,261,338.00
Halaman : 41
2,622,000.00
10,478.80
8,740.00
8,740.00
10,764.00
829.84
93,610.00
137,126.00
=
=
=
=
=
=
=
=
=
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
32,750.00
42,000.00
42,000.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,965.00
840.00
840.00
880.00
264.00
165.00
4,954.00
49,165.19
= Rp
60.61 = Rp
49,165.19
2,979,901.90
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
ton bertulang ( 11 x 11 ) cm
ugel diameter 5 mm.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
ton bertulang ( 11 x 11 ) cm
ugel diameter 5 mm.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
2,622,000.00
10,478.80
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
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
3.72
1
0.0121
82.6446
307
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
42,000.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,965.00
840.00
840.00
840.00
264.00
165.00
4,914.00
40,618.14
= Rp
60.61 = Rp
40,618.14
2,461,865.59
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
Halaman : 42
@ 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
3,542,000.00
119,600.00
3,680.00
=
=
=
=
=
=
=
=
=
=
=
=
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
32,750.00
42,000.00
42,000.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
195,190.00
14,700.00
117,600.00
58,800.00
20,020.00
11,440.00
417,750.00
4,393,348.76
2,622,000.00
10,478.80
5,888.00
8,740.00
10,764.00
829.84
93,610.00
137,126.00
3,542,000.00
119,600.00
3,680.00
=
=
=
=
=
=
=
=
=
=
=
=
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
32,750.00
42,000.00
42,000.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
189,950.00
14,700.00
117,600.00
44,100.00
18,480.00
10,175.00
395,005.00
3,811,887.00
10,478.80 = Rp
31.44
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
1
69.44
0.01440
1.00000
1.00000
@ Rp.
@ Rp.
8,740.00 = Rp
8,740.00 = Rp
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
8,740.00
10,764.00
829.84
93,610.00
137,126.00
=
=
=
=
=
=
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
42,000.00
42,000.00
42,000.00
44,000.00
55,000.00
0.00
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
4,200.00
1,386.00
1,386.00
1,452.00
550.00
0.00
8,974.00
47,649.58
= Rp
60.61 = Rp
47,649.58
2,888,040.83
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
2,622,000.00
10,478.80
8,740.00
8,740.00
10,764.00
829.84
93,610.00
137,126.00
=
=
=
=
=
=
=
=
=
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
32,750.00
42,000.00
42,000.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
3,275.00
1,386.00
1,386.00
1,386.00
440.00
275.00
8,148.00
47,508.64
= Rp
60.61 = Rp
47,508.64
2,879,498.43
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ 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
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
@ Rp.
@ Rp.
@ Rp.
@ Rp.
137,126.00
3,542,000.00
119,600.00
3,680.00
=
=
=
=
=
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
32,750.00 = Rp
42,000.00 = Rp
183,400.00
14,700.00
Sub total :
@ Rp.
@ Rp.
0.01500
66.66667
@ Rp.
@ Rp.
@ Rp.
@ Rp.
42,000.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
110,880.00
44,100.00
17,600.00
10,615.00
381,295.00
3,802,340.76
2,622,000.00
10,478.80
5,888.00
8,740.00
10,764.00
829.84
93,610.00
137,126.00
3,542,000.00
119,600.00
3,680.00
=
=
=
=
=
=
=
=
=
=
=
=
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
32,750.00
42,000.00
42,000.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
183,400.00
14,700.00
96,600.00
58,800.00
17,820.00
11,110.00
382,430.00
4,002,827.80
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
Halaman : 45
2,622,000.00
10,478.80
5,888.00
8,740.00
10,764.00
829.84
93,610.00
137,126.00
3,542,000.00
119,600.00
32,750.00
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
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
114,625.00
412,298.45
32,750.00
42,000.00
42,000.00
42,000.00
=
=
=
=
Rp
Rp
Rp
Rp
22,794.00
1,764.00
14,112.00
5,292.00
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
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
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
dengan besi dia 10 - 12
42,000.00 = Rp
55,000.00 = Rp
= Rp
= Rp
2,116.80
1,221.00
47,299.80
459,598.25
= Rp
8.33 = Rp
459,598.25
3,828,453.44
0.420
0.185
8.33
2,622,000.00
10,478.80
5,888.00
8,740.00
10,764.00
829.84
93,610.00
137,126.00
3,542,000.00
119,600.00
32,750.00
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
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
114,625.00
449,965.55
32,750.00
42,000.00
42,000.00
42,000.00
42,000.00
55,000.00
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
22,794.00
1,764.00
14,112.00
5,292.00
2,116.80
1,221.00
47,299.80
497,265.35
= Rp
8.33 = Rp
497,265.35
4,142,220.38
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
dengan besi dia 12 - 15
x
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
###
"Halaman : 46
2,622,000.00
10,478.80
5,888.00
8,740.00
10,764.00
829.84
93,610.00
137,126.00
3,542,000.00
119,600.00
32,750.00
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
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
114,625.00
504,092.37
32,750.00
42,000.00
42,000.00
42,000.00
42,000.00
55,000.00
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
22,794.00
1,764.00
14,112.00
5,292.00
2,116.80
1,221.00
47,299.80
551,392.17
= Rp
8.33 = Rp
551,392.17
4,593,096.79
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
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
"Halaman : 47
uk, 1 Pc : 3 Ps : 5 Kr
PEKERJAAN PASANGAN
1.
2.
3.
4.
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
0.200
0.020
0.030
5.
Oh
Oh
Oh
140.000
19.360
0.102
Upah
6.
8.
7.
Bh
Kg
m3
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
27.800
0.030
Upah
9.
Kg
m3
0.010
0.015
10.
11.
Oh
Oh
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
12.
13.
14.
70.000
6.500
0.009
Upah
15.
Bh
Kg
m3
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
0.010
0.015
16.
17.
18
Oh
Oh
3.8700
0.0060
0.0010
0.0300
0.0050
Upah
Kg
Kg
m3
Kg
m3
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
0.0185
19
Upah
20
27.
Oh
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
19
10
12
300.00
829.84
90,684.40
=
=
=
=
Rp
Rp
Rp
Rp
42,000.00
46,139.10
5,078.33
93,217.43
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
21,287.50
8,400.00
880.00
1,650.00
32,217.50
125,434.93
482,442.04
300.00
829.84
90,684.40
=
=
=
=
Rp
Rp
Rp
Rp
42,000.00
31,450.94
6,892.01
80,342.95
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
20,960.00
8,400.00
880.00
1,650.00
31,890.00
112,232.95
431,665.19
300.00
829.84
90,684.40
=
=
=
=
Rp
Rp
Rp
Rp
42,000.00
23,849.60
7,254.75
73,104.35
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
20,960.00
8,400.00
880.00
1,650.00
31,890.00
104,994.35
403,824.44
300.00
829.84
90,684.40
=
=
=
=
Rp
Rp
Rp
Rp
42,000.00
22,032.25
8,433.65
72,465.90
21,287.50
Halaman : 16
8,400.00
880.00
1,650.00
32,217.50
104,683.40
402,628.47
EKERJAAN PASANGAN
@ Rp.
@ Rp.
@ Rp.
Sub total :
NI ( Revisi ) 6.1.2
Pekerja
Tukang batu
Kepala tukang
Mandor
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan /m2:
Total per : M3
@ Rp.
@ Rp.
@ Rp.
Sub total :
NI ( Revisi ) 6.2.2
Pekerja
Tukang batu
Kepala tukang
Mandor
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
Total per : M3
@ Rp.
@ Rp.
@ Rp.
Sub total :
NI ( Revisi ) 6.3.2
Pekerja
Tukang batu
Kepala tukang
Mandor
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
Total per : M3
@ Rp.
@ Rp.
@ Rp.
Sub total :
NI ( Revisi ) 6.4.2
Pekerja
@ Rp.
32,750.00
Rp
Tukang batu
Kepala tukang
Mandor
@ Rp.
@ Rp.
@ Rp.
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Sub total :
Total upah+bahan :
Total per : M3
Bata merah 5 x 11 x 22 cm
Semen portland
Pasir pasang
@ Rp.
@ Rp.
@ Rp.
300.00
829.84
90,684.40
=
=
=
=
Rp
Rp
Rp
Rp
42,000.00
16,065.70
9,249.81
67,315.51
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
21,287.50
8,400.00
880.00
1,650.00
32,217.50
99,533.01
382,819.27
300.00
829.84
90,684.40
=
=
=
=
Rp
Rp
Rp
Rp
42,000.00
13,808.54
11,063.50
66,872.03
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
21,287.50
8,400.00
880.00
1,650.00
32,217.50
99,089.53
381,113.59
300.00
829.84
90,684.40
450,174.40
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
42,000.00
7,468.56
2,357.79
12,379.80
64,206.15
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
21,287.50
8,400.00
880.00
1,650.00
32,217.50
96,423.65
370,860.19
@ Rp.
300.00
Rp
@ Rp.
@ Rp.
829.84
90,684.40
=
=
=
Rp
Rp
Rp
21,000.00
Halaman : 17
23,069.55
2,675.19
46,744.74
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
10,480.00
4,200.00
440.00
825.00
15,945.00
62,689.74
482,228.78
300.00
829.84
90,684.40
=
=
=
=
Rp
Rp
Rp
Rp
21,000.00
15,725.47
3,446.01
40,171.48
32,750.00
42,000.00
=
=
Rp
Rp
10,480.00
4,200.00
Sub total :
NI ( Revisi ) 6.5.2
Pekerja
Tukang batu
Kepala tukang
Mandor
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
Total per : M3
@ Rp.
@ Rp.
@ Rp.
Sub total :
NI ( Revisi ) 6.6.2
Pekerja
Tukang batu
Kepala tukang
Mandor
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
Total per : M3
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
NI ( Revisi ) 6.7.2
Pekerja
Tukang batu
Kepala tukang
Mandor
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
Total per : M3
Sub total :
NI ( Revisi ) 6.8.2
Pekerja
Tukang batu
Kepala tukang
Mandor
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
Total per : M3
@ Rp.
@ Rp.
@ Rp.
Sub total :
NI ( Revisi ) 6.9.2
Pekerja
Tukang batu
@ Rp.
@ Rp.
Kepala tukang
Mandor
@ Rp.
@ Rp.
44,000.00
55,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
440.00
825.00
15,945.00
56,116.48
431,665.19
300.00
829.84
90,684.40
=
=
=
=
Rp
Rp
Rp
Rp
21,000.00
11,924.80
3,627.38
36,552.18
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
10,480.00
4,200.00
440.00
825.00
15,945.00
52,497.18
403,824.44
300.00
829.84
90,684.40
=
=
=
=
Rp
Rp
Rp
Rp
21,000.00
9,543.16
4,534.22
35,077.38
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
10,480.00
4,200.00
440.00
825.00
15,945.00
51,022.38
392,479.85
Halaman : 18
300.00
829.84
90,684.40
=
=
=
=
Rp
Rp
Rp
Rp
21,000.00
8,032.85
4,624.90
33,657.76
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
10,480.00
4,200.00
440.00
825.00
15,945.00
49,602.76
381,559.66
300.00
829.84
90,684.40
=
=
=
=
Rp
Rp
Rp
Rp
21,000.00
6,904.27
5,531.75
33,436.02
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
10,480.00
4,200.00
440.00
825.00
15,945.00
49,381.02
379,853.98
Sub total :
Total upah+bahan :
Total per : M3
@ Rp.
@ Rp.
@ Rp.
Sub total :
NI ( Revisi ) 6.10.2
Pekerja
Tukang batu
Kepala tukang
Mandor
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
Total per : M3
@ Rp.
@ Rp.
@ Rp.
Sub total :
NI ( Revisi ) 6.4.2
Pekerja
Tukang batu
Kepala tukang
Mandor
NI ( Revisi ) 6.12.2
Pekerja
Tukang batu
Kepala tukang
Mandor
NI ( Revisi ) 6.13.2
Pekerja
Tukang batu
Kepala tukang
Mandor
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
Total per : M3
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
Total per : M3
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
Total per : M3
Bata merah 5 x 11 x 22 cm
Semen portland
Pasir pasang
@ Rp.
@ Rp.
@ Rp.
300.00
829.84
90,684.40
=
=
=
=
Rp
Rp
Rp
Rp
21,000.00
5,393.96
816.16
27,210.12
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
10,480.00
4,200.00
440.00
825.00
15,945.00
43,155.12
331,962.46
300.00
829.84
90,684.40
450,174.40
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
21,000.00
3,734.28
1,178.90
6,167.39
32,080.57
@ Rp.
@ Rp.
32,750.00
42,000.00
=
=
Rp
Rp
@ Rp.
@ Rp.
44,000.00
55,000.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
10,643.75
4,200.00
Halaman : 19
440.00
825.00
16,108.75
48,189.32
370,687.05
300.00
829.84
90,684.40
450,174.40
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
21,000.00
14.94
1,632.32
8,103.14
30,750.40
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
10,480.00
4,200.00
440.00
825.00
15,945.00
46,695.40
359,195.35
300.00
829.84
90,684.40
450,174.40
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
21,000.00
11.62
2,539.16
6,302.44
29,853.22
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
10,480.00
4,200.00
440.00
825.00
15,945.00
45,798.22
352,294.02
4,968.00
829.84
93,610.00
90,684.40
=
=
=
=
Rp
Rp
Rp
Rp
62,100.00
11,659.25
374.44
3,808.74
Sub total :
NI ( Revisi ) 6.14.2
Pekerja
Tukang batu
Kepala tukang
Mandor
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
Total per : M3
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
NI ( Revisi ) 6.15.2
Pekerja
Tukang batu
Kepala tukang
Mandor
Sub total :
Total upah+bahan :
Total per : M3
NI ( Revisi ) 6.16.2
Pekerja
Tukang batu
Kepala tukang
Mandor
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
Total per : M3
NI ( Revisi ) 6.17.2
Pekerja
Tukang batu
Kepala tukang
Mandor
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
Total per : M3
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
8,740.00
10,478.80
2,622,000.00
10,764.00
137,126.00
=
=
=
=
=
=
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.
32,750.00
42,000.00
44,000.00
44,000.00
=
=
=
=
Rp
Rp
Rp
Rp
12,117.50
6,594.00
308.00
721.60
@ Rp.
55,000.00
=
=
=
Rp
Rp
Rp
Halaman : 20
1,017.50
20,758.60
136,218.26
4,480.40
829.84
90,684.40
=
=
=
=
Rp
Rp
Rp
Rp
161,294.40
10,621.95
3,173.95
175,090.31
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
9,825.00
4,200.00
440.00
825.00
15,290.00
190,380.31
2,226.40
829.84
90,684.40
=
=
=
=
Rp
Rp
Rp
Rp
178,112.00
19,625.72
51,690.11
71,315.82
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
10,480.00
6,300.00
660.00
825.00
18,265.00
89,580.82
373,253.43
10,672.00
3,404,000.00
10,478.80
3,312.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
16,008.00
47,656.00
125.75
9.94
63,799.68
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
3,275.00
2,100.00
220.00
110.00
5,705.00
69,504.68
Sub total :
NI ( Revisi ) 6.21.2
Pekerja
Tukang batu
Tukang besi
Kepala tukang
Mandor
nding roster/terawang ( 12 x 11 x 24 ) cm
NI ( Revisi ) 6.25.1
Roster/terawang
Semen portland
Pasir pasang
NI ( Revisi ) 6.25.2
Pekerja
Tukang batu
Kepala tukang
Mandor
ata berongga ( 5 x 11 x 24 ) cm
NI ( Revisi ) 6.26.1
Bata berongga
Semen portland
Pasir pasang
NI ( Revisi ) 6.26.2
Pekerja
Tukang batu
Kepala tukang
Mandor
NI ( Revisi ) 6.27.2
Pekerja
Tukang batu
Kepala tukang
Mandor
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
Total per : M3
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
Halaman : 21
3.84615
482,442.04
482,228.78
3.84615
431,665.19
431,665.19
3.84615
403,824.44
403,824.44
3.84615
402,628.47
392,479.85
3.84615
382,819.27
379,853.98
3.84615
381,113.59
331,962.46
3.84615
370,860.19
370,687.05
140.000
55.60
64.030
0.059
0.650
0.200
0.020
0.030
7.69231
482,228.78
8.33333
7.69231
431,665.19
73104
7.69231
403,824.44
7.69231
392,479.85
7.69231
381,559.66
7.69231
379,853.98
31890
104994
52497
7.69231
331,962.46
7.69231
370,687.05
7.69231
359,195.35
7.69231
352,294.02
4.16667
373,253.43
4.54545
315,930.37
18
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
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
0.015
0.010
Oh
Oh
Kepala tukang
Mandor
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
11.360
0.023
Kg
m3
Semen portland
Pasir pasang
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp.
@ Rp.
Sub total :
@ Rp.
0.070
0.007
0.0080
Oh
Oh
Oh
Tukang batu
Kepala tukang
Mandor
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
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.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
36 1 m' Benangan
Bahan
Kg
Semen portland
@ Rp.
Sub total :
Upah
0
0
Oh
Oh
Tukang batu
Mandor
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
10
829.84 =
90,684.40 =
Sub total :
32,750.00
42,000.00
44,000.00
55,000.00
10,721.53
1,178.90
11,900.43
=
=
Rp
Rp
Rp
Rp
Rp
Rp
6,550.00
6,300.00
660.00
550.00
14,060.00
25,960.43
Rp
Rp
Rp
7,070.24
1,541.63
8,611.87
=
=
Rp
Rp
Rp
Rp
Rp
Rp
6,550.00
6,300.00
660.00
550.00
14,060.00
22,671.87
Rp
Rp
Rp
5,377.36
1,723.00
7,100.37
=
=
Rp
Rp
Rp
Rp
Rp
Rp
6,550.00
6,300.00
660.00
550.00
14,060.00
21,160.37
Rp
Rp
Rp
4,315.17
1,813.69
6,128.86
=
=
Rp
Rp
Rp
Rp
Rp
Rp
6,550.00
6,300.00
660.00
550.00
14,060.00
20,188.86
Halaman : 22
Rp
Rp
Rp
3,584.91
1,995.06
5,579.97
Rp
Rp
6,550.00
6,300.00
829.84 =
90,684.40 =
Sub total :
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
Sub total :
Total upah+bahan :
829.84 =
90,684.40 =
Sub total :
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
Sub total :
Total upah+bahan :
829.84 =
90,684.40 =
Sub total :
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
Sub total :
Total upah+bahan :
829.84 =
90,684.40 =
Sub total :
32,750.00 =
42,000.00 =
12
Rp
Rp
Rp
=
=
=
=
Sub total :
Total upah+bahan :
44,000.00 =
55,000.00 =
Sub total :
Total upah+bahan :
=
=
Rp
Rp
Rp
Rp
660.00
550.00
14,060.00
19,639.97
Rp
Rp
Rp
3,053.81
2,085.74
5,139.55
=
=
Rp
Rp
Rp
Rp
Rp
Rp
6,550.00
6,300.00
660.00
550.00
14,060.00
19,199.55
Rp
Rp
Rp
2,389.94
2,176.43
4,566.36
=
=
Rp
Rp
Rp
Rp
Rp
Rp
6,550.00
6,300.00
660.00
550.00
14,060.00
18,626.36
Rp
Rp
Rp
Rp
4,779.88
1,350.52
1,178.90
7,309.30
=
=
Rp
Rp
Rp
Rp
Rp
Rp
6,550.00
6,300.00
660.00
550.00
14,060.00
21,369.30
Halaman : 23
Rp
Rp
Rp
Rp
1,526.91
1,575.61
1,269.58
4,372.10
=
=
Rp
Rp
Rp
Rp
Rp
Rp
6,550.00
6,300.00
660.00
550.00
14,060.00
18,432.10
Rp
Rp
Rp
Rp
1,832.29
1,890.73
997.53
4,720.55
829.84 =
90,684.40 =
Sub total :
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
Sub total :
Total upah+bahan :
829.84 =
90,684.40 =
Sub total :
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
Sub total :
Total upah+bahan :
829.84 =
450,174.40 =
90,684.40 =
Sub total :
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
Sub total :
Total upah+bahan :
829.84 =
450,174.40 =
90,684.40 =
Sub total :
1M3 KAPUR
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
Sub total :
Total upah+bahan :
829.84 =
450,174.40 =
90,684.40 =
Sub total :
0,006
1650
9,900.00
18371
1 Sak kapua
0 KG - Pc a
0 m3 pasir a
Rp
Rp
Rp
0.00
0.00
0.00
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
Sub total :
Total upah+bahan :
=
=
Rp
Rp
Rp
Rp
Rp
Rp
6,550.00
6,300.00
660.00
550.00
14,060.00
18,780.55
Rp
Rp
Rp
Rp
2,290.36
2,363.42
634.79
5,288.56
=
=
Rp
Rp
Rp
Rp
Rp
Rp
6,550.00
6,300.00
660.00
550.00
14,060.00
19,348.56
Rp
Rp
Rp
Rp
1,597.44
990.38
1,723.00
4,310.83
=
=
Rp
Rp
Rp
Rp
Rp
Rp
6,550.00
6,300.00
660.00
550.00
14,060.00
18,370.83
Halaman : 24
Rp
Rp
Rp
Rp
1,242.00
4,051.57
816.16
6,109.73
=
=
Rp
Rp
Rp
Rp
Rp
Rp
6,550.00
6,300.00
660.00
550.00
14,060.00
20,169.73
Rp
Rp
Rp
Rp
966.00
3,151.22
1,360.27
5,477.49
=
=
Rp
Rp
Rp
Rp
Rp
Rp
6,550.00
6,300.00
660.00
550.00
14,060.00
19,537.49
829.84 =
450,174.40 =
90,684.40 =
Sub total :
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
Sub total :
Total upah+bahan :
829.84 =
450,174.40 =
90,684.40 =
Sub total :
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
Sub total :
Total upah+bahan :
138,000.00 =
450,174.40 =
90,684.40 =
Sub total :
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
Sub total :
Total upah+bahan :
138,000.00 =
450,174.40 =
90,684.40 =
Sub total :
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
=
=
=
=
829.84 =
90,684.40 =
Sub total :
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
9,426.98
2,055.51
11,482.50
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,187.50
8,400.00
880.00
825.00
18,292.50
29,775.00
Rp
Rp
Rp
7,169.82
2,297.34
9,467.16
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,187.50
8,400.00
880.00
687.50
18,155.00
27,622.16
Halaman : 25
Rp
Rp
Rp
5,753.56
2,418.25
8,171.81
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,187.50
8,400.00
880.00
687.50
18,155.00
26,326.81
Rp
Rp
Rp
4,779.88
2,660.08
7,439.95
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,187.50
8,400.00
880.00
687.50
18,155.00
25,594.95
Rp
Rp
Rp
4,071.75
2,720.53
6,792.28
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,187.50
8,400.00
880.00
687.50
18,155.00
24,947.28
=
=
=
=
Sub total :
Total upah+bahan :
829.84 =
90,684.40 =
Sub total :
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
Sub total :
Total upah+bahan :
829.84 =
90,684.40 =
Sub total :
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
Sub total :
Total upah+bahan :
829.84 =
90,684.40 =
Sub total :
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
Sub total :
Total upah+bahan :
829.84 =
90,684.40 =
Sub total :
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
=
=
=
=
138,000.00 =
450,174.40 =
90,684.40 =
Sub total :
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
1,242.00
4,051.57
1,632.32
6,925.89
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,733.33
8,400.00
880.00
733.33
18,746.67
25,672.56
Halaman : 26
Rp
Rp
Rp
11,783.73
2,569.39
14,353.12
=
=
Rp
Rp
Rp
Rp
Rp
Rp
9,825.00
8,400.00
880.00
715.00
19,820.00
34,173.12
Rp
Rp
Rp
8,962.27
2,871.67
11,833.94
=
=
Rp
Rp
Rp
Rp
Rp
Rp
9,825.00
8,400.00
880.00
715.00
19,820.00
31,653.94
Rp
Rp
Rp
7,191.95
3,022.81
10,214.76
=
=
Rp
Rp
Rp
Rp
Rp
Rp
9,825.00
8,400.00
880.00
715.00
19,820.00
30,034.76
Rp
Rp
Rp
5,974.85
3,325.09
9,299.94
=
=
Rp
Rp
Rp
Rp
Rp
Rp
9,825.00
8,400.00
880.00
715.00
19,820.00
29,119.94
=
=
=
=
Sub total :
Total upah+bahan :
829.84 =
90,684.40 =
Sub total :
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
Sub total :
Total upah+bahan :
829.84 =
90,684.40 =
Sub total :
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
Sub total :
Total upah+bahan :
829.84 =
90,684.40 =
Sub total :
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
Sub total :
Total upah+bahan :
829.84 =
90,684.40 =
Sub total :
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
=
=
=
=
25702
Halaman : 27
829.84 =
90,684.40 =
Sub total :
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
14,140.47
3,083.27
17,223.74
=
=
Rp
Rp
Rp
Rp
Rp
Rp
10,480.00
10,500.00
1,100.00
825.00
22,905.00
40,128.74
Rp
Rp
Rp
10,754.73
3,446.01
14,200.73
=
=
Rp
Rp
Rp
Rp
Rp
Rp
10,480.00
10,500.00
1,100.00
825.00
22,905.00
37,105.73
Rp
Rp
Rp
8,630.34
3,627.38
12,257.71
=
=
Rp
Rp
Rp
Rp
Rp
Rp
10,480.00
10,500.00
1,100.00
825.00
22,905.00
35,162.71
Rp
Rp
Rp
7,169.82
3,990.11
11,159.93
=
=
Rp
Rp
Rp
Rp
Rp
Rp
10,480.00
10,500.00
1,100.00
825.00
22,905.00
34,064.93
=
=
=
=
Sub total :
Total upah+bahan :
829.84 =
90,684.40 =
Sub total :
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
Sub total :
Total upah+bahan :
829.84 =
90,684.40 =
Sub total :
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
Sub total :
Total upah+bahan :
829.84 =
90,684.40 =
Sub total :
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
Sub total :
Total upah+bahan :
Halaman : 28
829.84 =
90,684.40 =
Sub total :
32,750.00 =
Rp
Rp
Rp
5,866.97
1,904.37
7,771.34
Rp
4,912.50
28436
42,000.00 =
44,000.00 =
55,000.00 =
Sub total :
Total upah+bahan :
=
=
Rp
Rp
Rp
Rp
Rp
2,940.00
308.00
440.00
8,600.50
16,371.84
Rp
Rp
Rp
4,705.19
2,085.74
6,790.93
=
=
Rp
Rp
Rp
Rp
Rp
Rp
4,912.50
2,940.00
308.00
440.00
8,600.50
15,391.43
Rp
Rp
Rp
7,717.51
1,541.63
9,259.15
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,515.00
8,400.00
880.00
715.00
18,510.00
27,769.15
Rp
Rp
Rp
5,866.97
1,723.00
7,589.97
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,515.00
8,400.00
880.00
715.00
18,510.00
26,099.97
Halaman : 29
Rp
Rp
Rp
414.92
181.37
596.29
=
=
Rp
Rp
Rp
Rp
Rp
Rp
1,866.75
1,596.00
1,672.00
110.00
5,244.75
5,841.04
Rp
Rp
Rp
Rp
993.60
4,713.49
1,027.76
3,005.49
829.84 =
90,684.40 =
Sub total :
.
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
Sub total :
Total upah+bahan :
829.84 =
90,684.40 =
Sub total :
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
Sub total :
Total upah+bahan :
829.84 =
90,684.40 =
Sub total :
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
Sub total :
Total upah+bahan :
829.84 =
90,684.40 =
Sub total :
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
Sub total :
Total upah+bahan :
6,900.00
829.84
90,684.40
200.37
=
=
=
=
Sub total :
32,750.00
42,000.00
44,000.00
55,000.00
9,740.34
=
=
Rp
Rp
Rp
Rp
Rp
Rp
14,737.50
8,400.00
88.00
1,375.00
24,600.50
34,340.84
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
14,737.50
8,400.00
88.00
1,375.00
24,600.50
33,430.19
Rp
Rp
Rp
3,584.91
1,450.95
5,035.86
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,187.50
4,200.00
44.00
825.00
13,256.50
18,292.36
Halaman : 30
Rp
Rp
Rp
3,584.91
1,450.95
5,035.86
=
=
Rp
Rp
Rp
Rp
Rp
Rp
4,912.50
2,940.00
308.00
440.00
8,600.50
13,636.36
Rp
Rp
1,867.14
1,867.14
=
=
Rp
Rp
Rp
Rp
4,200.00
550.00
4,750.00
6,617.14
=
=
=
=
Sub total :
32,750.00
42,000.00
44,000.00
55,000.00
Rp
=
=
=
=
Sub total :
Total upah+bahan :
6,900.00
829.84
90,684.40
182.16
=
=
=
=
Sub total :
Total upah+bahan :
829.84 =
90,684.40 =
Sub total :
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
Sub total :
Total upah+bahan :
829.84 =
90,684.40 =
Sub total :
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
Sub total :
Total upah+bahan :
829.84 =
Sub total :
42,000.00 =
55,000.00 =
Sub total :
Total upah+bahan :
Halaman : 31
=
=
=
Rp :
Rp :
Rp :
0.00
0.00
0.00
PEKERJAAN
1.
2.
3.
PEKERJAAN PINTU
6.
D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007..
0.050
Upah
Kg
7.
8.
9.
10.
D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007..
11.
12.
0.300
13.
14.
15.
Oh
D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007..
0.300
1.000
Upah
16.
17.
Lt
Lbr
0.500
2.000
0.200
0.025
18.
19.
Oh
Oh
Oh
Oh
D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007..
0.300
0.300
1.000
Upah
20.
21.
Kg
Lt
Lbr
22.
D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007..
0.040
23.
24.
26.
25.
Oh
2.000
Lbr
D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007..
Upah
27.
KUDA KUDA
28.
30
29
D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007..
Upah
31.
PASANG USUK.
32.
33
34
D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007..
0.100
0.010
0.005
35
36
Oh
Oh
Oh
37
Bahan
Upah
38
D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007..
39
41
0.012
0.100
Upah
42
m3
Kg
D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007..
43
44
45
46
D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007..
47
48
49
51
50
0.150
Kg
D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007..
Upah
52
53
55
54
D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007..
0.035
0.0125
56
Oh
Oh
PASANG LISPLANG
0.0072
0.050
Upah
57
59
58
m3
Kg
D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007..
60
61
0.220
0.022
0.005
62
63
64
Oh
Oh
Oh
D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007..
0.060
Upah
65
66
Kg
0.010
0.050
67
68
Oh
Oh
D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007..
0.100
Upah
67
68
68
Kg
0.0195
0.007
0.100
0.560
1.000
Upah
m3
m3
Kg
Lt
Lbr
D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007..
69
70
71
72
D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007..
19
10### 3
12
PEKERJAAN KAYU
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
15,939,000.00 = Rp
Sub total :
= Rp
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
196,500.00
840,000.00
88,000.00
16,500.00
1,141,000.00
18,673,900.00
5,750,000.00 = Rp
= Rp
6,900,000.00
6,900,000.00
Sub total :
Total upah+bahan :
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
17,532,900.00
17,532,900.00
Rp
Rp
Rp
Rp
Rp
Rp
196,500.00
756,000.00
88,000.00
16,500.00
1,057,000.00
7,957,000.00
= Rp
= Rp
4,636,800.00
4,636,800.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
196,500.00
756,000.00
88,000.00
16,500.00
1,057,000.00
5,693,800.00
6,520,500.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
234,738.00
523.94
235,261.94
Sub total :
Total upah+bahan :
sen pintu & jendela kayu borneo ( Kruwing , kempas , Meranti batu )
SNI ( Revisi ) 6.3.1
Kayu borneo, balok
@ Rp.
3,864,000.00
Sub total :
SNI ( Revisi ) 6.3.2
Pekerja
@ Rp.
32,750.00
Tukang kayu
@ Rp.
42,000.00
Kepala tukang
@ Rp.
44,000.00
Mandor
@ Rp.
55,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
PEKERJAAN PINTU
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
11,462.50
44,100.00
4,620.00
990.00
61,172.50
296,434.44
3,946,800.00 = Rp
142,084.80
Halaman : 48
523.94
142,608.74
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
=
=
=
=
=
=
10,478.80 = Rp
= Rp
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
11,462.50
44,100.00
4,620.00
990.00
61,172.50
203,781.24
43750
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
105,000.00
11,000.00
2,750.00
151,500.00
869,100.00
6,520,500.00 = Rp
= Rp
260,820.00
260,820.00
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
717,600.00
717,600.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
32,750.00
105,000.00
11,000.00
2,750.00
151,500.00
412,320.00
17,940,000.00 = Rp
Sub total :
= Rp
627,900.00
627,900.00
Sub total :
Total upah+bahan :
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
17,940,000.00 = Rp
Sub total :
= Rp
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
26,200.00
84,000.00
8,800.00
2,200.00
121,200.00
749,100.00
6,520,500.00 = Rp
= Rp
228,217.50
228,217.50
Sub total :
Total upah+bahan :
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
26,200.00
84,000.00
8,800.00
2,200.00
121,200.00
349,417.50
Halaman : 49
3,946,800.00 = Rp
= Rp
138,138.00
138,138.00
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Sub total :
Total upah+bahan :
@ Rp.
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
26,200.00
84,000.00
8,800.00
2,200.00
121,200.00
259,338.00
@ Rp.
17,940,000.00 = Rp
Sub total :
= Rp
1,148,160.00
1,148,160.00
@ Rp.
@ Rp.
@ Rp.
32,750.00 = Rp
42,000.00 = Rp
44,000.00 = Rp
32,750.00
126,000.00
13,200.00
Mandor
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
55,000.00 = Rp
= Rp
= Rp
16,500.00
188,450.00
1,336,610.00
6,520,500.00 = Rp
= Rp
417,312.00
417,312.00
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
32,750.00
126,000.00
13,200.00
27,500.00
199,450.00
616,762.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
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
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
19,650.00
84,000.00
8,800.00
1,650.00
114,100.00
550,137.86
127,801.80
314.36
Halaman : 50
2,587.50
81,512.00
212,215.66
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
6,520,500.00 = Rp
10,478.80 = Rp
Lem kayu
Plywood 4' x 3' x 4 mm
@ Rp.
@ Rp.
8,625.00 = Rp
81,512.00 = Rp
= Rp
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
19,650.00
84,000.00
8,800.00
1,650.00
114,100.00
326,315.66
17,940,000.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
1,076,400.00
1,571.82
1,077,971.82
Sub total :
Total upah+bahan :
=
=
=
=
=
=
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
16,375.00
84,000.00
8,800.00
1,375.00
110,550.00
1,188,521.82
6,520,500.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
391,230.00
1,571.82
392,801.82
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
=
=
=
=
=
=
Pekerja
Tukang kayu
Kepala tukang
Mandor
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
16,375.00
84,000.00
8,800.00
1,375.00
110,550.00
503,351.82
3,946,800.00
10,478.80
8,625.00
81,512.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
77,357.28
314.36
2,587.50
81,512.00
161,771.14
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
19,650.00
84,000.00
8,800.00
1,650.00
114,100.00
275,871.14
@ Rp.
17,940,000.00 = Rp
@ Rp.
@ Rp.
@ Rp.
10,478.80 = Rp
8,625.00 = Rp
81,512.00 = Rp
= Rp
351,624.00
Halaman : 51
3,143.64
2,587.50
81,512.00
438,867.14
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
19,650.00
84,000.00
8,800.00
1,650.00
114,100.00
552,967.14
6,520,500.00
10,478.80
8,625.00
81,512.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
127,801.80
3,143.64
2,587.50
81,512.00
215,044.94
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
19,650.00
84,000.00
8,800.00
1,650.00
114,100.00
329,144.94
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.
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
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
26,200.00
105,000.00
11,000.00
2,200.00
144,400.00
618,744.64
Sub total :
Total upah+bahan :
0.80
2.10
###
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
6,520,500.00
10,478.80
8,625.00
81,512.00
62,330.00
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.
32,750.00 = Rp
42,000.00 = Rp
44,000.00 = Rp
@ Rp.
55,000.00 = Rp
= Rp
= Rp
26,200.00
105,000.00
11,000.00
Halaman : 52
2,200.00
144,400.00
394,922.44
Sub total :
Sub total :
Total upah+bahan :
=
=
=
=
=
=
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
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
40,756.00
31,165.00
433,588.64
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
26,200.00
105,000.00
11,000.00
2,200.00
144,400.00
577,988.64
6,520,500.00
10,478.80
8,625.00
81,512.00
35,420.00
62,330.00
=
=
=
=
=
=
=
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
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
26,200.00
105,000.00
11,000.00
2,200.00
144,400.00
371,876.44
Sub total :
Total upah+bahan :
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
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
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
32,750.00
109,200.00
11,440.00
2,750.00
156,140.00
645,917.64
6,520,500.00 = Rp
10,478.80 = Rp
8,625.00 = Rp
127,801.80
3,143.64
10,350.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
62,330.00 = Rp
= Rp
124,660.00
265,955.44
Halaman : 53
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
32,750.00
109,200.00
11,440.00
2,750.00
156,140.00
422,095.44
Sub total :
Total upah+bahan :
KUDA KUDA
@ Rp.
@ Rp.
@ Rp.
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
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
131,000.00
504,000.00
52,800.00
11,000.00
698,800.00
18,392,573.04
5,750,000.00 = Rp
10,166.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
6,325,000.00
152,490.00
8,383.04
6,485,873.04
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Rp
Rp
Rp
Rp
Rp
Rp
131,000.00
504,000.00
52,800.00
11,000.00
698,800.00
7,184,673.04
3,864,000.00 = Rp
10,166.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
4,250,400.00
152,490.00
8,383.04
4,411,273.04
Sub total :
Total upah+bahan :
32,750.00
42,000.00
44,000.00
55,000.00
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
131,000.00
504,000.00
52,800.00
11,000.00
698,800.00
5,110,073.04
3,542,000.00 = Rp
10,166.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
3,896,200.00
152,490.00
8,383.04
4,057,073.04
Halaman : 54
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
=
=
=
=
=
=
Sub total :
Total upah+bahan :
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
131,000.00
504,000.00
52,800.00
11,000.00
698,800.00
4,755,873.04
PASANG USUK.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
4,100,000.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
3,275.00
4,200.00
440.00
275.00
8,190.00
58,961.82
3,818,000.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
45,816.00
1,571.82
47,387.82
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
3,275.00
4,200.00
440.00
275.00
8,190.00
55,577.82
3,404,000.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
40,848.00
1,571.82
42,419.82
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
=
=
=
=
=
=
49,200.00
1,571.82
50,771.82
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
3,275.00
4,200.00
440.00
275.00
8,190.00
50,609.82
@ Rp.
@ Rp.
10,810,000.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
151,340.00
1,571.82
152,911.82
@ Rp.
32,750.00 = Rp
@ Rp.
@ Rp.
@ Rp.
42,000.00 = Rp
44,000.00 = Rp
55,000.00 = Rp
= Rp
= Rp
3,275.00
Halaman : 55
4,200.00
440.00
275.00
8,190.00
161,101.82
4,100,000.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
57,400.00
1,571.82
58,971.82
Tukang kayu
Kepala tukang
Mandor
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
3,275.00
4,200.00
440.00
275.00
8,190.00
67,161.82
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
3,275.00
4,200.00
440.00
275.00
8,190.00
63,213.82
3,404,000.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
47,656.00
1,571.82
49,227.82
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
3,275.00
4,200.00
440.00
275.00
8,190.00
57,417.82
4,100,000.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
676,500.00
2,095.76
678,595.76
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
3,930.00
5,040.00
528.00
330.00
9,828.00
688,423.76
Halaman : 56
3,818,000.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
629,970.00
2,095.76
632,065.76
Sub total :
Total upah+bahan :
=
=
=
=
=
=
53,452.00
1,571.82
55,023.82
Rp
Rp
Rp
Rp
Rp
Rp
Sub total :
Total upah+bahan :
3,818,000.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
3,930.00
5,040.00
528.00
330.00
9,828.00
641,893.76
10,810,000.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
129,720.00
1,047.88
130,767.88
Sub total :
Total upah+bahan :
=
=
=
=
=
=
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
4,912.50
10,500.00
1,100.00
4,125.00
20,637.50
151,405.38
@ Rp.
@ Rp.
4,100,000.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
49,200.00
1,047.88
50,247.88
Rp
Rp
Rp
Rp
Rp
Rp
4,912.50
10,500.00
1,100.00
4,125.00
20,637.50
70,885.38
= Rp
= Rp
= Rp
26,981.76
1,047.88
28,029.64
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
4,912.50
10,500.00
1,100.00
4,125.00
20,637.50
48,667.14
Halaman : 57
= Rp
= Rp
= Rp
45,816.00
1,047.88
46,863.88
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
4,912.50
10,500.00
1,100.00
4,125.00
20,637.50
67,501.38
= Rp
= Rp
= Rp
40,848.00
1,047.88
41,895.88
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
4,912.50
10,500.00
1,100.00
4,125.00
20,637.50
62,533.38
= Rp
= Rp
= Rp
23,736.00
1,047.88
24,783.88
=
=
=
=
=
=
4,912.50
10,500.00
1,100.00
4,125.00
20,637.50
45,421.38
Rp
Rp
Rp
Rp
Rp
Rp
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
10,810,000.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
248,630.00
1,571.82
250,201.82
Rp
Rp
Rp
Rp
Rp
Rp
6,550.00
12,600.00
1,320.00
550.00
21,020.00
271,221.82
Halaman : 58
= Rp
= Rp
= Rp
94,300.00
1,571.82
95,871.82
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
6,550.00
12,600.00
1,320.00
550.00
21,020.00
116,891.82
= Rp
= Rp
= Rp
51,715.04
1,571.82
53,286.86
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
6,550.00
12,600.00
1,320.00
550.00
21,020.00
74,306.86
= Rp
= Rp
= Rp
87,814.00
1,571.82
89,385.82
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
6,550.00
12,600.00
1,320.00
550.00
21,020.00
110,405.82
= Rp
= Rp
= Rp
78,292.00
1,571.82
79,863.82
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
6,550.00
12,600.00
1,320.00
550.00
21,020.00
100,883.82
45,494.00
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
10,478.80 = Rp
= Rp
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
6,550.00
12,600.00
1,320.00
550.00
21,020.00
68,085.82
10,810,000.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
291,870.00
2,095.76
293,965.76
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
PASANG LISPLANG
=
=
=
=
=
=
1,571.82
47,065.82
Halaman : 59
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,187.50
14,700.00
1,540.00
687.50
25,115.00
319,080.76
= Rp
= Rp
= Rp
110,700.00
2,095.76
112,795.76
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,187.50
14,700.00
1,540.00
687.50
25,115.00
137,910.76
= Rp
= Rp
= Rp
60,708.96
2,095.76
62,804.72
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,187.50
14,700.00
1,540.00
687.50
25,115.00
87,919.72
= Rp
= Rp
= Rp
103,086.00
2,095.76
105,181.76
= Rp
= Rp
8,187.50
14,700.00
Halaman : 60
1,540.00
687.50
25,115.00
130,296.76
44,000.00 = Rp
55,000.00 = Rp
= Rp
= Rp
@ Rp.
@ Rp.
17,940,000.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
3,275.00
8,400.00
1,100.00
275.00
13,050.00
142,741.94
6,520,500.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
46,947.60
523.94
47,471.54
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
3,275.00
8,400.00
1,100.00
275.00
13,050.00
60,521.54
3,818,000.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
27,489.60
523.94
28,013.54
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
3,275.00
8,400.00
1,100.00
275.00
13,050.00
41,063.54
17,940,000.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
197,340.00
523.94
197,863.94
32,750.00
42,000.00
44,000.00
55,000.00
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
3,602.50
9,240.00
968.00
275.00
14,085.50
211,949.44
Halaman : 61
6,520,500.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
71,725.50
523.94
72,249.44
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Sub total :
Total upah+bahan :
=
=
=
=
=
=
129,168.00
523.94
129,691.94
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
3,602.50
9,240.00
968.00
275.00
14,085.50
86,334.94
@ Rp.
@ Rp.
3,818,000.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
41,998.00
523.94
42,521.94
@ Rp.
32,750.00 = Rp
3,602.50
Tukang kayu
Kepala tukang
Mandor
@ Rp.
@ Rp.
@ Rp.
42,000.00 = Rp
44,000.00 = Rp
55,000.00 = Rp
= Rp
= Rp
9,240.00
968.00
275.00
14,085.50
56,607.44
6,520,500.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
94,547.25
628.73
95,175.98
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
4,912.50
10,500.00
1,100.00
4,125.00
20,637.50
115,813.48
3,818,000.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
55,361.00
628.73
55,989.73
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
4,912.50
10,500.00
1,100.00
4,125.00
20,637.50
76,627.23
6,520,500.00 = Rp
56,076.30
Halaman : 62
628.73
56,705.03
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
=
=
=
=
=
=
10,478.80 = Rp
= Rp
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
3,275.00
4,200.00
440.00
2,750.00
10,665.00
67,370.03
3,818,000.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
32,834.80
628.73
33,463.53
Sub total :
Total upah+bahan :
=
=
=
=
=
=
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
3,275.00
4,200.00
440.00
2,750.00
10,665.00
44,128.53
= Rp
= Rp
= Rp
34,731.84
628.73
35,360.57
= Rp
= Rp
3,275.00
4,200.00
Kepala tukang
Mandor
@ Rp.
@ Rp.
44,000.00 = Rp
55,000.00 = Rp
= Rp
= Rp
440.00
2,750.00
10,665.00
46,025.57
5,750,000.00 = Rp
6,520,500.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
112,125.00
45,643.50
1,047.88
158,816.38
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
4,912.50
18,900.00
1,980.00
4,125.00
29,917.50
188,733.88
3,864,000.00 = Rp
3,946,800.00 = Rp
75,348.00
27,627.60
Halaman : 63
1,047.88
104,023.48
Sub total :
Total upah+bahan :
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
4,912.50
18,900.00
1,980.00
4,125.00
29,917.50
133,940.98
3,542,000.00 = Rp
3,818,000.00 = Rp
10,478.80 = Rp
Sub total :
= Rp
69,069.00
26,726.00
1,047.88
96,842.88
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
4,912.50
18,900.00
1,980.00
4,125.00
29,917.50
126,760.38
5,750,000.00
6,520,500.00
10,478.80
19,320.00
91,908.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
112,125.00
45,643.50
1,047.88
10,819.20
91,908.00
149,418.58
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
6,550.00
25,200.00
2,640.00
550.00
34,940.00
184,358.58
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
=
=
=
=
=
=
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
10,478.80 = Rp
= Rp
Sub total :
Total upah+bahan :
=
=
=
=
=
=
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
112,125.00
45,643.50
1,047.88
10,819.20
81,512.00
139,022.58
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
6,550.00
25,200.00
2,640.00
550.00
34,940.00
173,962.58
Halaman : 64
5,750,000.00
6,520,500.00
10,478.80
19,320.00
62,330.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
112,125.00
45,643.50
1,047.88
10,819.20
62,330.00
119,840.58
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
6,550.00
25,200.00
2,640.00
550.00
34,940.00
154,780.58
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
5,750,000.00
6,520,500.00
10,478.80
19,320.00
81,512.00
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
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
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
19,650.00
75,600.00
7,920.00
1,650.00
104,820.00
219,838.63
10,350.00 = Rp
= Rp
10,867.50
10,867.50
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
687.75
882.00
88.00
55.00
1,712.75
12,580.25
3,312.00 = Rp
= Rp
3,477.60
3,477.60
Sub total :
Total upah+bahan :
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
687.75
882.00
88.00
55.00
1,712.75
Total upah+bahan :
= Rp
5,190.35
Halaman : 65
19
10###
12
= Rp
= Rp
= Rp
14,927.00
104.79
15,031.79
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
982.50
2,940.00
308.00
82.50
4,313.00
19,344.79
= Rp
= Rp
= Rp
12,397.00
150.88
12,547.88
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
982.50
2,940.00
308.00
82.50
4,313.00
16,860.88
= Rp
= Rp
= Rp
16,596.80
150.88
16,747.68
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
982.50
2,940.00
308.00
82.50
4,313.00
21,060.68
= Rp
= Rp
= Rp
11,860.64
150.88
12,011.52
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
982.50
2,940.00
308.00
82.50
4,313.00
16,324.52
Halaman : 66
= Rp
= Rp
= Rp
10,120.00
150.88
10,270.88
= Rp
982.50
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
@ Rp
42,000.00 = Rp
44,000.00 = Rp
55,000.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
10,750.00 = Rp
15,088.00 = Rp
Sub total :
= Rp
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
42,000.00
44,000.00
55,000.00
62,350.00
754.40
63,104.40
Rp
Rp
Rp
Rp
Rp
Rp
1,965.00
4,200.00
440.00
165.00
6,770.00
69,874.40
39,500.00 = Rp
15,088.00 = Rp
Sub total :
= Rp
59,250.00
754.40
60,004.40
Sub total :
Total upah+bahan :
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
8. 1 m2 Pasang langit-langit plywood ( 30 x 60 ) cm, tebal 4 mm
Bahan An. SNI ( Revisi ) 6.8.1
0.360 Lbr Plywood 4' x 8' x 4 mm @ Rp
65,780.00
0.030 Kg Paku
@ Rp
15,088.00
Sub total :
Upah An. SNI ( Revisi ) 6.8.2
0.070 Oh Pekerja
@ Rp
32,750.00
0.100 Oh Tukang kayu
@ Rp
42,000.00
0.010 Oh Kepala tukang
@ Rp
44,000.00
0.0035 Oh Mandor
@ Rp
55,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
2,940.00
308.00
82.50
4,313.00
14,583.88
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
1,965.00
4,200.00
440.00
165.00
6,770.00
66,774.40
= Rp
= Rp
= Rp
23,680.80
452.64
24,133.44
=
=
=
=
=
=
2,292.50
4,200.00
440.00
192.50
7,125.00
31,258.44
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
2,292.50
4,200.00
440.00
192.50
7,125.00
79,729.56
75,158.25
452.64
75,610.89
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
11 1 m2 Pasang langit-langit tripleks ( 60 x 120 ) cm, tebal 6 mm
Bahan An. SNI ( Revisi ) 6.13.1
0.375 Lbr Teakwood 4' x 8' x 4 mm@ Rp
89,700.00
0.030 Kg Paku
@ Rp
15,088.00
Sub total :
Upah An. SNI ( Revisi ) 6.13.2
0.070 Oh Pekerja
@ Rp
32,750.00
0.100 Oh Tukang kayu
@ Rp
42,000.00
0.010 Oh Kepala tukang
@ Rp
44,000.00
0.0035 Oh Mandor
@ Rp
55,000.00
Sub total :
Total upah+bahan :
12 1 m2 Pasang langit-langit lat kayu jati
Bahan An. SNI ( Revisi ) 6.14.1
0.024 m3 Kayu jati, papan
0.010 Kg Paku
0.050 Kg Paku sekrup
Upah An. SNI ( Revisi ) 6.14.2
0.200 Oh Pekerja
0.600 Oh Tukang kayu
0.060 Oh Kepala tukang
0.010 Oh Mandor
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
2,292.50
4,200.00
440.00
192.50
7,125.00
82,735.89
= Rp
= Rp
= Rp
33,637.50
452.64
34,090.14
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
2,292.50
4,200.00
440.00
192.50
7,125.00
41,215.14
@ Rp
@ Rp
@ Rp
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
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
6,550.00
25,200.00
2,640.00
550.00
34,940.00
466,397.05
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
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
6,550.00
25,200.00
2,640.00
550.00
34,940.00
191,837.05
@ 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
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
6,550.00
25,200.00
2,640.00
550.00
34,940.00
192,329.05
Sub total :
Total upah+bahan :
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
Sub total :
Total upah+bahan :
14 1 m2 Pasang langit-langit lat kayu kamper
Bahan An. SNI ( Revisi ) 6.16.1
0.024 m3 Kayu kamper, papan
0.010 Kg Paku
0.050 Kg Paku sekrup
Upah An. SNI ( Revisi ) 6.16.2
0.200 Oh Pekerja
0.600 Oh Tukang kayu
0.060 Oh Kepala tukang
0.010 Oh Mandor
Sub total :
Total upah+bahan :
15 1 m2 Pasang langit-langit soft board
Bahan An. SNI ( Revisi ) 6.17.1
35,000.00 = Rp
216.20 = Rp
Sub total :
= Rp
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
19,650.00
4,200.00
440.00
165.00
24,455.00
38,867.00
=
=
=
=
=
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
4,912.50
21,000.00
2,200.00
412.50
28,525.00
135,619.84
Halaman : 69
10,350.00 = Rp
9,779.60 = Rp
Sub total :
= Rp
11,385.00
97.80
11,482.80
Sub total :
Total upah+bahan :
16 1 m2 Pasang langit-langit akustik 60 x 120 cm + rangka alluminium
Bahan An. SNI ( Revisi ) 6.18.1
3.600 m' Profil alluminium T
@ Rp
12,500.00
0.150 Kg Kawat seng polos
@ Rp
13,965.60
1.000 Bh Ramset/dinabolt
@ Rp
750.00
1.500 Lbr Akustik arm strong 60x @ Rp
39,500.00
Sub total :
Upah An. SNI ( Revisi ) 6.18.2
0.150 Oh Pekerja
@ Rp
32,750.00
0.500 Oh Tukang kayu
@ Rp
42,000.00
0.050 Oh Kepala tukang
@ Rp
44,000.00
0.0075 Oh Mandor
@ Rp
55,000.00
Sub total :
Total upah+bahan :
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
1,637.50
2,100.00
220.00
165.00
4,122.50
15,605.30
115,000.00 = Rp
15,985.00 = Rp
Sub total :
= Rp
41,860.00
1,758.35
43,618.35
Sub total :
Total upah+bahan :
18 1 m2 Pasang langit-langit gypsum board, tebal 9 mm
Bahan An. SNI ( Revisi ) 6.24.1
0.364 Lbr Gypsum board ( 120x24 @ Rp
0.110 Kg Paku sekrup
@ Rp
Upah An. SNI ( Revisi ) 6.24.2
0.100 Oh Pekerja
0.050 Oh Tukang kayu
0.005 Oh Kepala tukang
0.0050 Oh Mandor
12,250.00
2,162.00
14,412.00
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
Total upah+bahan :
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
3,275.00
2,100.00
220.00
275.00
5,870.00
49,488.35
Halaman : 70
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
@ Rp
@ Rp
1,094.80 = Rp
= Rp
32,750.00
44,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
4,912.50
3,300.00
352.00
440.00
9,004.50
36,374.50
2,150.00 = Rp
= Rp
53,750.00
53,750.00
Sub total :
Total upah+bahan :
2. 1 m2 Pasang atap genteng kodok/glazzur
Bahan An. SNI ( Revisi ) 6.2.1
25.000 Bh Genteng kodok
@ Rp
Sub total :
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
44,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
4,912.50
3,300.00
352.00
440.00
9,004.50
62,754.50
= Rp
= Rp
39,000.00
39,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
4,912.50
2,640.00
2,640.00
440.00
10,632.50
49,632.50
7,866.00 = Rp
= Rp
94,392.00
94,392.00
Sub total :
Total upah+bahan :
3. 1 m2 Pasang atap genteng plenthong super/besar ex kanmuri
Bahan An. SNI ( Revisi ) 6.3.1
12.000 Bh Genteng plenthong supe@ Rp
3,250.00
Sub total :
Upah An. SNI ( Revisi ) 6.3.2
0.150 Oh Pekerja
@ Rp
32,750.00
0.060 Oh Tukang kayu
@ Rp
44,000.00
0.060 Oh Kepala tukang
@ Rp
44,000.00
0.008 Oh Mandor
@ Rp
55,000.00
Sub total :
Total upah+bahan :
4
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
4,912.50
2,640.00
2,640.00
440.00
10,632.50
105,024.50
64,335.60
Sub total :
Total upah+bahan :
5
=
=
=
=
=
=
27,370.00
27,370.00
=
=
=
=
=
=
Sub total :
@ Rp
= Rp
64,335.60
32,750.00 = Rp
4,912.50
Halaman : 71
2,640.00
2,640.00
440.00
10,632.50
74,968.10
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
@ Rp
44,000.00 = Rp
44,000.00 = Rp
55,000.00 = Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
@ Rp
@ Rp
@ Rp
@ Rp
1,812.40 = Rp
= Rp
32,750.00
44,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
4,912.50
2,640.00
2,640.00
440.00
10,632.50
55,942.50
1,058.00 = Rp
= Rp
26,450.00
26,450.00
Sub total :
Total upah+bahan :
7
@ Rp
Sub total :
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
44,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
4,912.50
2,640.00
2,640.00
440.00
10,632.50
37,082.50
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
Sub total :
Total upah+bahan :
8
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
13,100.00
8,800.00
880.00
110.00
22,890.00
49,930.62
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
Sub total :
Total upah+bahan :
9
=
=
=
=
=
=
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
13,100.00
8,800.00
880.00
110.00
22,890.00
67,430.62
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
Sub total :
Total upah+bahan :
=
=
=
=
=
=
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
45,310.00
45,310.00
0.400
0.200
0.020
0.002
Oh
Oh
Oh
Oh
Pekerja
Tukang kayu
Kepala tukang
Mandor
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
44,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
43,700.00
6,638.72
2,901.90
53,240.62
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
13,100.00
8,800.00
880.00
110.00
22,890.00
76,130.62
5,032.40 = Rp
9,779.60 = Rp
Sub total :
= Rp
55,356.40
293.39
55,649.79
32,750.00
44,000.00
55,000.00
2,750.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
6,550.00
4,400.00
550.00
27.50
11,527.50
67,177.29
Halaman : 73
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
7,500.00
9,779.60
829.84
90,684.40
6,900.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
26,250.00
488.98
8,962.27
2,901.90
1,725.00
40,328.15
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
13,100.00
8,800.00
880.00
1,100.00
23,880.00
64,208.15
Sub total :
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
Total upah+bahan :
15 1 m2 Pasang atap asbes gelombang besar.
Bahan An. SNI ( Revisi ) 6.8.1
13,100.00
8,800.00
880.00
110.00
22,890.00
54,280.62
Rp
Rp
Rp
Rp
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
21,850.00
6,638.72
2,901.90
31,390.62
=
=
=
=
Sub total :
Total upah+bahan :
13,100.00
8,800.00
880.00
110.00
22,890.00
65,430.62
29,090.40 = Rp
15,985.00 = Rp
Sub total :
= Rp
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
44,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
4,585.00
3,300.00
352.00
440.00
8,677.00
45,503.68
19,991.60 = Rp
15,985.00 = Rp
Sub total :
= Rp
23,989.92
1,918.20
25,908.12
Sub total :
Total upah+bahan :
16 1 m2 Pasang atap asbes gelombang kecil.
Bahan An. SNI ( Revisi ) 6.9.1
1.200 M2 Asbes glmbg
@ Rp
0.120 Kg Paku pancing 60 x 230 @ Rp
Upah An. SNI ( Revisi ) 6.9.2
0.140 Oh Pekerja
0.075 Oh Tukang kayu
0.008 Oh Kepala tukang
0.008 Oh Mandor
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
44,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
4,585.00
3,300.00
352.00
440.00
8,677.00
34,585.12
63,093.60 = Rp
50.00 = Rp
Sub total :
= Rp
63,093.60
200.00
63,293.60
Sub total :
Total upah+bahan :
17 1 m1 Pasang BUBUNGAN asbes gelombang besar
Bahan An. SNI ( Revisi ) 6.9.1
1.000 Bh Nok asbes gel.besar@ Rp
4.000 Bh skrup kayu/paku pa @ Rp
Upah An. SNI ( Revisi ) 6.9.2
0 Oh Pekerja
0 Oh Tukang kayu
0 Oh Kepala tukang
0 Oh Mandor
=
=
=
=
=
=
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
44,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
163.75
4,840.00
88.00
825.00
5,916.75
69,210.35
Halaman : 74
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
34,908.48
1,918.20
36,826.68
48,438.00 = Rp
50.00 = Rp
Sub total :
= Rp
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
44,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
19 1 m2 Pasang atap seng Galvalum type DJLS 45 Warna
Bahan An. SNI
1 M2 1 M! SENG GALVALUM
103,224.00
( Lebar efektif 73 Cm.) @ Rp
4.000 Bh Paku rifet
@ Rp
300.00
Sub total :
Upah An. SNI
@ Rp
32,750.00
0 Oh Pekerja
@ Rp
44,000.00
0 Oh Tukang kayu
@ Rp
55,000.00
0 Oh Mandor
1 Ls Biaya mekanik/pera @ Rp
2,650.00
Sub total :
Total upah+bahan :
20 1 m2 Pasang atap seng Galvalum type DJLS 45 Warna
Bahan An. SNI
=
=
=
=
=
=
48,438.00
200.00
48,638.00
Rp
Rp
Rp
Rp
Rp
Rp
163.75
4,840.00
88.00
825.00
5,916.75
54,554.75
= Rp
= Rp
= Rp
141,416.88
1,200.00
142,616.88
= Rp
= Rp
= Rp
Rp
= Rp
= Rp
687.75
484.00
220.00
2,650.00
4,041.75
146,658.63
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
32,750.00 = Rp
44,000.00 = Rp
55,000.00 = Rp
2,650.00
Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
687.75
484.00
220.00
2,650.00
4,041.75
87,167.75
100,000.00
Rp
300.00 = Rp
Sub total :
= Rp
115,000.00
1,200.00
116,200.00
32,750.00 = Rp
44,000.00 = Rp
55,000.00 = Rp
2,750.00
Rp
Sub total :
= Rp
Total upah+bahan :
= Rp
687.75
484.00
220.00
2,750.00
4,141.75
120,341.75
Halaman : 75
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
0.00 = Rp
9,779.60 = Rp
Sub total :
= Rp
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
5,436.50
11,000.00
1,100.00
440.00
17,976.50
19,932.42
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
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
4,093.75
11,000.00
1,100.00
330.00
16,523.75
64,850.71
78,660.00 = Rp
9,779.60 = Rp
Sub total :
= Rp
55,062.00
195.59
55,257.59
Sub total :
Total upah+bahan :
23 1 m' Pasang nok sirap
Bahan An. SNI ( Revisi ) 6.37.1
0.400 Lbr Seng plat 3" x 6" bjls 28 @ Rp
0.060 Kg Paku biasa 1/2" - 1"
@ Rp
0.050 Kg Paku biasa 2" - 5"
@ Rp
0.004 m3 Kayu borneo, papan teb @ Rp
Upah An. SNI ( Revisi ) 6.37.2
0.125 Oh Pekerja
0.250 Oh Tukang kayu
0.025 Oh Kepala tukang
0.006 Oh Mandor
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
Total upah+bahan :
0.00
1,955.92
1,955.92
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
Total upah+bahan :
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
3,930.00
2,640.00
264.00
330.00
7,164.00
62,421.59
78,660.00 = Rp
9,779.60 = Rp
Sub total :
= Rp
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
44,000.00
44,000.00
55,000.00
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
32,750.00
44,000.00
44,000.00
55,000.00
3,930.00
2,640.00
264.00
330.00
7,164.00
53,817.20
64,400.00 = Rp
78,660.00 = Rp
Sub total :
= Rp
19,320.00
3,146.40
22,466.40
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
Total upah+bahan :
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
45,080.00
1,573.20
46,653.20
Rp
Rp
Rp
Rp
Rp
Rp
Sub total :
Total upah+bahan :
4,912.50
3,080.00
352.00
330.00
8,674.50
32,663.68
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
4,912.50
3,080.00
352.00
330.00
8,674.50
31,140.90
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
Halaman : 77
19
10
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
10,530.00 =
12,420.00 =
=
Rp
Rp
Rp
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
275,000.00 =
=
Rp
Rp
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.
42,000.00
32,750.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
265,000.00 =
=
Rp
Rp
Sub total :
Total upah+bahan :
3. 1 m2 Pasang jendela besi
Bahan An. SNI ( Revisi ) 6.3.1
1.000 m2 Jendela besi
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
42,000.00
32,750.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
16,750.00 =
=
Rp
Rp
42,000.00
32,750.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Sub total :
Total upah+bahan :
4
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
=
=
=
=
=
=
19,044.00 =
9,779.60 =
3,499,526.36 =
Rp
Rp
Rp
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 :
32,750.00
44,000.00
44,000.00
55,000.00
Rp
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
17,181.00 =
9,779.60 =
3,499,526.36 =
=
Rp
Rp
Rp
Rp
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
15,675.00 =
9,779.60 =
3,499,526.36 =
=
Rp
Rp
Rp
Rp
32,750.00
44,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Sub total :
Total upah+bahan :
7
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
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 :=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
254,457.60 :
10,350.00 =
Rp
Sub total :
Rp
Rp
Sub total :
Total upah+bahan :
=
=
=
Rp
Rp
Rp
Rp
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp.
Sub total :
255,000.00 =
=
Sub total :
Total upah+bahan :
=
=
@ Rp.
Sub total :
240,488.00 =
=
Sub total :
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Total upah+bahan :
13 1 m2 Pintu Besi B.R.C.
Bahan
1 M2 pagar besi BRC.
@ Rp.
Sub total :
Rp
240,488.00 =
=
=
Rp
Rp
Rp
=
=
=
Rp
Rp
Rp
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.
240,488.00 =
Sub total :
Rp
=
=
Rp
Rp
=
=
=
Rp
Rp
Rp
44,640.00 =
=
Rp
Rp
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
55,680.00 =
=
Rp
Rp
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp.
Sub total :
Upah
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 :
@ Rp.
Sub total :
Upah
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 :
=
=
=
=
=
=
@ Rp.
Sub total :
Upah
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
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
59,040.00 =
=
Rp
Rp
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
44,640.00 =
2,400.00
15,410.00
58,420.00
56,396.00
119,600.00
7,500.00
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Sub total :
Total upah+bahan :
@ Rp.
Sub total :
Upah
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 :
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
6 M1 Slimar Aluminium putih 2.75" @ Rp.
15 M1 Karet penjepit kaca/ tripleks. @ Rp.
@ Rp.
1 set Engsel.
@ Rp.
1 Bh Kunci
@ Rp.
1 M2 Kaca bening 5 mm
@ Rp.
1 M2 Multipleks 9 mm
1 Ls Paku Skrup
@ Rp.
Sub total :
koefisen tenaga ditambah 35 % dari anlisa untuk 1 M2 pembuatan pintu aluminium.
Upah
1.418 Oh Pekerja
@ Rp.
1.418 Oh Tukang besi
@ Rp.
0.142 Oh Kepala tukang besi
@ Rp.
0.0070 Oh Mandor
@ Rp.
Sub total :
Total upah+bahan :
32,750.00
44,000.00
44,000.00
55,000.00
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
6 M1 Slimar Aluminium coklat 2.75" @ Rp.
2,400.00
15 M1 Karet penjepit kaca/ tripleks. @ Rp.
@ Rp.
13,800.00
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 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.
32,750.00
1.418 Oh Tukang besi
@ Rp.
44,000.00
0.142 Oh Kepala tukang besi
@ Rp.
44,000.00
0.0070 Oh Mandor
@ Rp.
55,000.00
Sub total :
Total upah+bahan :
21 1M2 Pasang daun jendela aluminium 2" putih ( Silver) UKURAN 1.00 X 1.00 Mtr.
( Jendela isian kaca 5mm).
=
=
=
=
=
=
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.
Sub total :
Upah
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 =
2,400.00
7,562.40
11,500.00
56,396.00
=
Rp
Rp
Rp
Rp
Rp
Rp
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
44,640.00 =
2,400.00
7,562.40
11,500.00
56,396.00
=
Rp
Rp
Rp
Rp
Rp
Rp
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
44,640.00 =
2,400.00
7,562.40
11,500.00
56,396.00
=
Rp
Rp
Rp
Rp
Rp
Rp
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
47,040.00 =
2,400.00
7,562.40
11,500.00
56,396.00
=
Rp
Rp
Rp
Rp
Rp
Rp
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Sub total :
Total upah+bahan :
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
@ Rp.
2 M1 Slimar Aluminium putih 2"
4 M1 Karet penjepit kaca/ tripleks. @ Rp.
@ Rp.
1 set Engsel jendela.
@ Rp.
1 Bh Hak window .
@ Rp.
0 M2 Kaca bening 5 mm
Sub total :
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 :
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
@ Rp.
2 M1 Slimar Aluminium putih 2"
4 M1 Karet penjepit kaca/ tripleks. @ Rp.
@ Rp.
1 set Engsel jendela.
@ Rp.
1 Bh Hak window .
@ Rp.
0 M2 Kaca bening 5 mm
Sub total :
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 :
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
@ Rp.
5 M1 Slimar Aluminium coklat 2"
9 M1 Karet penjepit kaca/ tripleks. @ Rp.
@ Rp.
1 set Engsel jendela.
@ Rp.
1 Bh Hak window .
@ Rp.
1 M2 Kaca bening 5 mm
Sub total :
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 :
=
=
=
=
=
=
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
@ Rp.
2 M1 Slimar Aluminium coklat 2"
4 M1 Karet penjepit kaca/ tripleks. @ Rp.
@ Rp.
1 set Engsel jendela.
@ Rp.
1 Bh Hak window .
@ Rp.
0 M2 Kaca bening 5 mm
Sub total :
47,040.00 =
2,400.00
7,562.40
11,500.00
56,396.00
=
Rp
Rp
Rp
Rp
Rp
Rp
32,750.00
42,000.00
42,000.00
55,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
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
@ Rp.
2 M1 Slimar Aluminium coklat 2"
4 M1 Karet penjepit kaca/ tripleks. @ Rp.
@ Rp.
1 set Engsel jendela.
@ Rp.
1 Bh Hak window .
@ Rp.
0 M2 Kaca bening 5 mm
Sub total :
47,040.00 =
2,400.00
7,562.40
11,500.00
56,396.00
=
Rp
Rp
Rp
Rp
Rp
Rp
32,750.00
42,000.00
42,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Upah
Upah
1.050
1.050
0.105
0.0052
1.050
1.050
0.105
0.0052
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh
Pekerja
Tukang besi
Kepala tukang besi
Mandor
Pekerja
Tukang besi
Kepala tukang besi
Mandor
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
=
=
=
=
=
=
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp.
@ Rp.
@ Rp.
8,602.00 =
10,478.80 =
3,818,000.00 =
Rp
Rp
Rp
Sub total :
Upah An. SNI ( Revisi ) 6.18.2
0.150 Oh Pekerja
0.400 Oh Tukang kayu
0.025 Oh Kepala tukang
0.00125 Oh Mandor
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
20
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Upah An. SNI ( Revisi ) 6.20.2
0.150 Oh Pekerja
0.250 Oh Tukang kayu
0.025 Oh Kepala tukang
0.00125 Oh Mandor
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
78,660.00 =
32,750.00 =
6,500.00 =
=
Rp
Rp
Rp
Rp
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
77,740.00
6,500.00
3,750.00
2,750.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Sub total :
Upah
=
=
=
=
=
=
78,660.00 =
32,750.00 =
3,818,000.00 =
=
Sub total :
Total upah+bahan :
13 1 m' Pasang talang dari PVC diameter 3".
Bahan
0 Ljr lonjor PVC diameter 3"
1 Bh Knie 3"
0 Bh tube lem pvc
1 Bh buah klem + 2 paku beton
Rp
== Rp :
Sub total :
Total upah+bahan :
22 1 m' Pasang talang 1/2 lingkaran 10 cm, seng bjls 28
Bahan An. SNI ( Revisi ) 6.20.1
0.300 Lbr Seng plat 3' x 6' bjls 28
@ Rp.
0.100 Kg Paku biasa 1/2" - 1"
@ Rp.
0.500 Kg Besi strip
@ Rp.
LUMSUM
Total upah+bahan :
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Upah
Rp
Rp
Rp
Rp
Rp
Rp
Rp
7,500.00 =
=
Rp
Rp
77,740.00
6,500.00
3,750.00
2,750.00
=
=
=
=
=
LUMSUM
Total upah+bahan :
PEKERJAAN PENGECATAN
Pemersihan Cat
0.150
0
0
0.0025
Oh
Oh
Oh
Oh
Pekerja
Tukang cat
Kepala tukang
Mandor
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
3,750.00 =
=
Rp
Rp
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
0 Oh Tukang cat
0 Oh Kepala tukang
0.0025 Oh Mandor
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
3,750.00 =
=
Rp
Rp
Sub total :
Total upah+bahan :
3. 1 m2 Mengerok karat cat lama permukaan baja dengan cara manual
Bahan An. SNI ( Revisi ) 6.3.1
0.050 Kg S a b u n
@ Rp.
Sub total :
Upah An. SNI ( Revisi ) 6.3.2
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 :
4. 1 m2 Menyabun permukaan tembok lama
Bahan An. SNI ( Revisi ) 6.4.1
0.050 Kg S a b u n
@ Rp.
Sub total :
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
3,750.00 =
=
Rp
Rp
@ Rp.
32,750.00 =
Rp
@ Rp.
@ Rp.
@ Rp.
44,000.00 =
44,000.00 =
55,000.00 =
=
=
Rp
Rp
Rp
Rp
Rp
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
0 Oh Tukang cat
0 Oh Kepala tukang
0.0025 Oh Mandor
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
10.000 Ltr B B M
@ Rp.
3,250.00
Sub total :
Alat An. SNI ( Revisi ) 6.5.2 PER 10 M2.
Sewa / hari
Kompressor, blasting pot,
@ Rp.
250,000.00
selang dan nozle
Sub total :
Upah An. SNI ( Revisi ) 6.5.3
1.600 Oh Pekerja
@ Rp.
32,750.00
1.600 Oh Tukang cat
@ Rp.
44,000.00
0.800 Oh Kepala tukang
@ Rp.
44,000.00
0.500 Oh Mandor
@ Rp.
55,000.00
Sub total :
Untuk 10 M2 Total upah+bahan :
Untuk 1 M2
6. 1 m2 Mendempul dan menggosok kayu
Bahan An. SNI ( Revisi ) 6.6.1 Per 10M2
0.080 Kg Dempul jati
@ Rp.
=
=
=
Rp
Rp
Rp
Rp
Rp
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
19,200.40 =
Rp
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
5,888.00 =
2,500.00 =
=
32,750.00
44,000.00
44,000.00
55,000.00
Rp
Rp
Rp
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
10,351.84 =
32,117.20 =
46,432.40 =
=
Rp
Rp
Rp
Rp
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
12,420.00
10,351.84
32,117.20
46,432.40
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
12,420.00
10,351.84
32,117.20
46,432.40
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
35,420.00 =
=
Rp
Rp
32,750.00 =
44,000.00 =
Rp
Rp
Sub total :
Total upah+bahan :
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.
Sub total :
Total upah+bahan :
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
44,000.00 =
55,000.00 =
=
=
Rp
Rp
Rp
Rp
35,420.00 =
35,420.00 =
2,250.00 =
=
Rp
Rp
Rp
Rp
@ Rp.
@ Rp.
@ Rp.
32,750.00 =
44,000.00 =
44,000.00 =
Rp
Rp
Rp
@ Rp.
55,000.00 =
=
=
Rp
Rp
Rp
39,100.00
13,340.00
19,200.40
2,500.00
4,000.00
750.00
Sub total : A
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Sub total : B
35,420.00 =
44,000.00 =
=
Rp
Rp
Rp
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
7,636.00 =
=
Rp
Rp
Sub total :
Total upah+bahan :
0.0025 Oh Mandor
.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
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.
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
41,593.20
19,200.40
4,000.00
4,500.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
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
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.
0.250 Lbr Ampelas
@ Rp.
0.020 Bh Kuwas / roll
@ Rp.
0.100 Kg Cat dasar
@ Rp.
0.260 Kg Cat penutup 2x
@ Rp.
Sub total :
Upah An. SNI ( Revisi ) 6.14.2
0.020 Oh Pekerja
@ Rp.
0.063 Oh Tukang cat
@ Rp.
0.0063 Oh Kepala tukang
@ Rp.
0.0025 Oh Mandor
@ Rp.
.
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.
0.250 Lbr Ampelas
@ Rp.
0.020 Bh Kuwas / roll
@ Rp.
0.100 Kg Cat dasar
@ Rp.
0.260 Kg Cat penutup 2x
@ Rp.
Sub total :
Upah An. SNI ( Revisi ) 6.14.2
0.020 Oh Pekerja
@ Rp.
0.063 Oh Tukang cat
@ Rp.
0.0063 Oh Kepala tukang
@ Rp.
0.0025 Oh Mandor
@ Rp.
.
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.
0.250 Lbr Ampelas
@ Rp.
0.020 Bh Kuwas / roll
@ Rp.
0.100 Kg Cat dasar
@ Rp.
0.260 Kg Cat penutup 2x
@ Rp.
Sub total :
Upah An. SNI ( Revisi ) 6.14.2
0.020 Oh Pekerja
@ Rp.
0.063 Oh Tukang cat
@ Rp.
0.0063 Oh Kepala tukang
@ Rp.
0.0025 Oh Mandor
@ Rp.
.
Sub total :
Total upah+bahan :
Cat LAMA.
17 1 m2 Pengecatan tembok lama ( Ngamplas, 1x cat dasar, 2x cat penutup )
Bahan An. SNI ( Revisi ) 6.14.1
0.010 Kg Plamir
@ Rp.
0.120 Lbr Ampelas
@ Rp.
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Watershild
9,196.00
4,000.00
6,500.00
54,648.00
54,648.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
6,500.00 =
20,447.00 =
20,447.00 =
=
Rp
Rp
Rp
Rp
32,750.00 =
44,000.00 =
Rp
Rp
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
44,000.00 =
55,000.00 =
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Watershild
9,196.00
4,000.00
6,500.00
54,648.00
54,648.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
4,000.00
750.00
300,000.00
552.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Sub total :
Upah An. SNI ( Revisi ) 6.17.2
0.150 Oh Pekerja
0.001 Oh Tukang cat
0.0001 Oh Kepala tukang
Rp
Rp
Rp
Rp
@ Rp.
@ Rp.
@ Rp.
32,750.00 =
44,000.00 =
44,000.00 =
Rp
Rp
Rp
@ Rp.
55,000.00 =
=
=
Rp
Rp
Rp
300,000.00 =
552.00 =
=
Rp
Rp
Rp
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
0.0025 Oh Mandor
.
Sub total :
Total upah+bahan :
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
12,420.00 =
6,500.00 =
=
Rp
Rp
Rp
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
12,420.00 =
6,500.00 =
750,000.00 =
=
Rp
Rp
Rp
Rp
Sub total :
Total upah+bahan :
Rp
Rp
Rp
Sub total :
Total upah+bahan :
45,000.00 =
8,625.00 =
=
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
12,420.00
15,250.00
6,500.00
22,500.00
26,250.00
5,888.00
300,000.00
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
46,432.40 =
6,500.00 =
=
Rp
Rp
Rp
32,750.00
44,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Sub total :
Total upah+bahan :
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
=
=
=
=
Sub total :
Total upah+bahan :
=
=
Rp
Rp
46,432.40
46,432.40
6,500.00
46,432.40
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
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 =
Peralatan Lumsum
=
Sub total :
=
Rp
Rp
Rp
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
12
11,583.00
993.60
12,576.60
196.50
2,520.00
264.00
16.50
2,997.00
15,573.60
275,000.00
275,000.00
27,300.00
21,287.50
2,860.00
1,760.00
53,207.50
328,207.50
265,000.00
265,000.00
44,100.00
34,387.50
4,620.00
288.75
83,396.25
348,396.25
192,625.00
192,625.00
50,400.00
39,300.00
528.00
33.00
90,261.00
282,886.00
20,948.40
195.59
6,299.15
Halaman : 78
27,443.14
3,275.00
4,400.00
440.00
27.50
8,142.50
35,585.64
18,899.10
195.59
6,299.15
25,393.84
3,275.00
4,400.00
440.00
27.50
8,142.50
33,536.34
17,242.50
195.59
6,299.15
23,737.24
3,275.00
4,400.00
440.00
27.50
8,142.50
31,879.74
181,957.60
231,472.00
413,429.60
27,500.00
45,000.00
72,500.00
254,457.60
56,546.13
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
293,250.00
293,250.00
52,500.00
52,500.00
345,750.00
255,000.00 harga
52,500.00 upah
276,561.20
276,561.20
25,000.00
25,000.00
235,000.00 harga
52,500.00 upah
301,561.20
264,536.80
264,536.80
60,000.00
5,000.00
65,000.00
329,536.80
264,536.80
45,000.00
309,536.80
60,000.00
5,000.00
65,000.00
374,536.80
Halaman : 80
49,104.00
49,104.00
3,406.00
4,368.00
44.00
2.75
7,820.75
56,924.75
61,248.00
61,248.00
3,406.00
4,368.00
44.00
2.75
7,820.75
69,068.75
55,000.00
9,500.00
65,000.00
55,000.00
9,500.00
51,744.00
51,744.00
3,406.00
4,368.00
44.00
2.75
7,820.75
59,564.75
64,944.00
64,944.00
3,406.00
4,368.00
44.00
2.75
7,820.75
72,764.75
Halaman : 81
279,000.00
36,000.00
15,410.00
58,420.00
36,093.44
148,304.00
7,500.00
580,727.44
46,423.13
62,370.00
6,237.00
386.10
115,416.23
696,143.67
294,000.00
36,000.00
13,800.00
58,420.00
36,093.44
148,304.00
7,500.00
594,117.44
46,423.13
62,370.00
6,237.00
386.10
115,416.23
709,533.67
0
0
214,272.00
20,400.00
7,562.40
11,500.00
50,897.39
304,631.79
34,387.50
46,200.00
4,620.00
286.00
85,493.50
390,125.29
Halaman : 82
98,208.00
10,560.00
7,562.40
11,500.00
16,918.80
144,749.20
34,387.50
46,200.00
4,620.00
286.00
85,493.50
230,242.70
89,280.00
9,600.00
7,562.40
11,500.00
14,099.00
132,041.40
34,387.50
46,200.00
4,620.00
286.00
85,493.50
217,534.90
225,792.00
20,400.00
7,562.40
11,500.00
50,897.39
316,151.79
34,387.50
44,100.00
4,620.00
286.00
83,393.50
399,545.29
1.050
1.050
0.105
0.0052
0.840
0.840
0.084
0.0042
Halaman : 83
103,488.00
10,560.00
7,562.40
11,500.00
16,918.80
150,029.20
34,387.50
44,100.00
4,410.00
286.00
83,183.50
233,212.70
94,080.00
9,600.00
7,562.40
11,500.00
14,099.00
136,841.40
34,387.50
44,100.00
4,410.00
286.00
83,183.50
220,024.90
Halaman : 84
4,301.00
157.18
36,652.80
41,110.98
4,912.50
16,800.00
1,100.00
68.75
22,881.25
63,992.23
44,794.56
39,330.00
491.25
72,542.00
112,363.25
1,310.00
16,800.00
1,100.00
68.75
19,278.75
131,642.00
23,598.00
3,275.00
3,250.00
30,123.00
4,912.50
10,500.00
1,100.00
68.75
16,581.25
46,704.25
19,435.00
3,250.00
1,312.50
2,062.50
26,060.00
4,500.00
30,560.00
Halaman : 85
19,435.00
3,250.00
1,312.50
2,062.50
26,060.00
4,500.00
30,560.00
375.00
375.00
4,912.50
0.00
0.00
137.50
5,050.00
5,425.00
187.50
187.50
4,912.50
0.00
0.00
137.50
5,050.00
5,237.50
187.50
187.50
4,912.50
0.00
0.00
137.50
5,050.00
5,237.50
187.50
187.50
4,912.50
Halaman : 86
0.00
0.00
137.50
5,050.00
5,237.50
1,000.00
32,500.00
33,500.00
250,000.00
250,000.00
52,400.00
70,400.00
35,200.00
27,500.00
185,500.00
435,500.00
43,550.00
1,536.03
5410,38
117.76
25.00
1,678.79
1,310.00
1,760.00
176.00
137.50
3,383.50
5,062.29
1,552.78
5,459.92
7,893.51
14,906.21
2,292.50
3,300.00
330.00
137.50
6,060.00
20,966.21
Halaman : 87
2,484.00
1,552.78
5,459.92
12,072.42
21,569.12
2,292.50
396.00
264.00
137.50
3,090.00
24,659.12
2,484.00
1,552.78
5,459.92
16,251.34
25,748.04
2,292.50
594.00
176.00
137.50
3,200.00
28,948.04
12,751.20
12,751.20
1,310.00
2,772.00
2,772.00
137.50
6,991.50
19,742.70
5,313.00
13,176.24
4,500.00
17,676.24
0.00
2,640.00
704.00
Halaman : 88
137.50
3,481.50
21,157.74
78,200.00
13,340.00
15,360.32
3,750.00
8,000.00
1,500.00
120,150.32
14,168.00
1,760.00
15,928.00
81,875.00
132,000.00
13,200.00
22,000.00
249,075.00
385,153.32
38,515.33
2,672.60
2,672.60
3,275.00
0.00
0.00
330.00
3,605.00
6,277.60
6,238.98
960.02
400.00
45.00
445.00
5,240.00
7,040.00
704.00
137.50
13,121.50
13,566.50
Halaman : 89
184.80
137.50
3,087.30
10,623.44
Cat I.C.I. Catilac
91.96
480.00
216.67
3,511.64
7,023.28
11,323.55
917.00
1,848.00
184.80
137.50
3,087.30
14,410.85
Watershild
91.96
480.00
216.67
6,011.28
12,022.56
18,822.47
917.00
1,848.00
184.80
137.50
3,087.30
21,909.77
400.00
187.50
600.00
82.80
682.80
4,912.50
44.00
4.40
Halaman : 91
137.50
5,098.40
5,781.20
600.00
165.60
765.60
1,310.00
220.00
22.00
137.50
1,689.50
2,455.10
5,250.00
21,909.77
27,159.77
54,000.00
1,725.00
55,725.00
655.00
8,800.00
88.00
137.50
9,680.50
65,405.50
1,242.00
130.00
1,372.00
655.00
8,800.00
880.00
550.00
10,885.00
12,257.00
1,242.00
65.00
1,500.00
1,565.00
982.50
13,200.00
1,320.00
825.00
16,327.50
17,892.50
Halaman : 92
1,242.00
1,525.00
65.00
900.00
1,050.00
58.88
600.00
5,440.88
1,310.00
22,000.00
2,200.00
1,375.00
26,885.00
32,325.88
13,929.72
65.00
13,994.72
655.00
8,800.00
88.00
137.50
9,680.50
23,675.22
5,107.56
7,893.51
65.00
3,714.59
11,673.10
1,310.00
17,600.00
176.00
275.00
19,361.00
31,034.10
13,929.72
3,000.00
16,929.72
Halaman : 93
655.00
8,800.00
880.00
550.00
10,885.00
27,814.72
Halaman : 94
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
0.0036
12.285
0.095
2.000
1.000
m3
Kg
m3
m1
Kg
0.100 Kg
Upah An. SNI ( Revisi ) 6.37.2
0.090 Oh
0.090 Oh
0.009 Oh
0.0045 Oh
0.300 Kg
Upah An. SNI ( Revisi ) 6.47.2
0.220 Oh
0.120 Oh
0.012 Oh
0.013 Oh
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
0.019 Oh
0.012 Oh
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
0.150 Oh
0.015 Oh
0.0075 Oh
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
0.121 m3
Upah An. SNI ( Revisi )
0.248 Oh
0.200 Oh
0.020 Oh
0.010 Oh
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
35 Bj
0.121 m3
Upah An. SNI ( Revisi )
0.248 Oh
0.200 Oh
0.020 Oh
0.010 Oh
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
0.015 Oh
0.008 Oh
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
19
10
12
@ Rp.
@ Rp.
@ Rp.
@ Rp.
4,800.00
829.84
90,684.40
6,900.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
31,824.00
6,771.49
2,085.74
2,070.00
42,751.24
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,187.50
5,040.00
528.00
687.50
14,443.00
57,194.24
2,350.00
829.84
90,684.40
6,900.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
26,320.00
6,937.46
2,085.74
4,140.00
39,483.20
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,187.50
5,040.00
528.00
687.50
14,443.00
53,926.20
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
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
8,187.50
5,040.00
528.00
687.50
1,750.00
16,193.00
66,327.81
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
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
8,515.00
5,250.00
550.00
687.50
1,750.00
16,752.50
97,086.21
Sub total :
An. SNI ( Revisi ) 6.4.2
Pekerja
Tukang batu
Kepala tukang
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.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Lumsum
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Budi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Lumsum
Sub total :
Total upah+bahan :
1
0
6
11
@ Rp.
@ Rp.
@ Rp.
@ Rp.
22,400.00
829.84
90,684.40
6,900.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
140,000.00
8,132.43
1,949.71
2,070.00
152,152.15
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,187.50
5,040.00
528.00
687.50
14,443.00
166,595.15
20,800.00
829.84
90,684.40
6,900.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
130,000.00
8,298.40
1,949.71
2,070.00
142,318.11
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,515.00
5,250.00
572.00
687.50
15,024.50
157,342.61
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
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
8,187.50
5,040.00
528.00
687.50
1,750.00
16,193.00
94,140.19
Sub total :
An. SNI ( Revisi ) 6.9.2
Pekerja
Tukang batu
Kepala tukang
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.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Lumsum
Sub total :
Total upah+bahan :
Halaman : 96
Budi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
346,104.00
829.84
90,684.40
2,250.00
6,900.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
1,245.97
10,194.58
8,615.02
4,500.00
6,900.00
31,455.58
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
29,475.00
3,780.00
396.00
247.50
2,250.00
36,148.50
67,604.08
Sub total :
An. SNI ( Revisi ) 6.31.2
Pekerja
Tukang batu
Kepala tukang
Mandor
Biaya poles.
1
0
3
0
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Lumsum
Sub total :
Total upah+bahan :
8.190
45000
0
1800
@ Rp.
@ Rp.
0.00
@ Rp.
@ Rp.
380,696.00
829.84
90,684.40
7,500.00
6,900.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
1,370.51
10,194.58
8,615.02
15,000.00
6,900.00
42,080.11
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
29,475.00
3,780.00
396.00
247.50
2,500.00
36,398.50
78,478.61
9,062.00
829.84
90,684.40
6,900.00
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
45,310.00
705.36
199.51
552.00
46,766.87
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
2,947.50
3,780.00
396.00
2,475.00
9,598.50
56,365.37
Rp
Rp
Rp
Rp
Rp
45,310.00
881.71
249.38
Halaman : 97
690.00
47,131.09
Sub total :
An. SNI ( Revisi ) 6.31.2
Pekerja
Tukang batu
Kepala tukang
Mandor
Biaya poles.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
11500 =
829.84 =
90,684.40 =
Budi\ANALISA-2008\SNI.08-A.wk4\2008.
Semen warna
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
6,900.00 =
=
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
2,947.50
3,780.00
396.00
247.50
7,371.00
54,502.09
33,764.00
829.84
552.00
90,684.40
6,900.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
35,452.20
6,185.54
2,167.21
3,808.74
2,415.00
50,028.70
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,187.50
5,040.00
528.00
687.50
14,443.00
64,471.70
36,938.00
829.84
552.00
90,684.40
=
=
=
=
Rp
Rp
Rp
Rp
38,784.90
6,185.54
2,167.21
3,808.74
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
8.190
JANGAN DIHAPUS
1
0
1
0
Semen warna
An. SNI ( Revisi ) 6.47.2
Pekerja
Tukang batu
Kepala tukang
Mandor
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
6,900.00 =
=
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
7,205.00
5,040.00
528.00
687.50
13,460.50
66,476.90 60,731.00
38,410.00
829.84
552.00
90,684.40
6,900.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
40,330.50
6,185.54
2,167.21
3,808.74
1,380.00
53,872.00
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
7,205.00
4,200.00
528.00
687.50
12,620.50
66,492.50
Halaman : 98
38,713.60
829.84
552.00
90,684.40
6,900.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
40,649.28
6,185.54
2,167.21
3,808.74
2,070.00
54,880.78
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
7,205.00
5,040.00
528.00
687.50
13,460.50
68,341.28 61,751.00
42,000.00
829.84
552.00
90,684.40
6,900.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
44,100.00
6,185.54
2,167.21
3,808.74
2,070.00
58,331.50
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
7,205.00
5,040.00
528.00
687.50
13,460.50
71,792.00
195,000.00 =
19,320.00 =
=
Rp
Rp
Rp
204,750.00
6,762.00
211,512.00
Rp
Rp
Rp
Rp
Rp
Rp
5,567.50
7,140.00
748.00
467.50
13,923.00
225,435.00
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
2,070.00
53,016.40
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
Rp
Rp
Sub total :
Total upah+bahan :
Budi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
1
0
1
0
1
0
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
155,000.00 =
19,320.00 =
=
Rp
Rp
Rp
162,750.00
6,762.00
169,512.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
5,567.50
7,140.00
748.00
467.50
13,923.00
183,435.00
Halaman : 99
192,500.00 =
19,320.00 =
=
Rp
Rp
Rp
202,125.00
11,592.00
213,717.00
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
Budi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
21,287.50
14,700.00
1,540.00
1,787.50
39,315.00
253,032.00
375.00
829.84
552.00
90,684.40
6,900.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
31,125.00
5,749.55
1,309.07
1,632.32
3,450.00
43,265.93
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
7,205.00
8,400.00
880.00
687.50
17,172.50
60,438.43
395.00
829.84
552.00
90,684.40
6,900.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
32,785.00
5,749.55
1,309.07
1,632.32
3,450.00
44,925.93
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
7,205.00
8,400.00
880.00
687.50
17,172.50
62,098.43
37,195.60
829.84
552.00
90,684.40
6,900.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
39,055.38
5,749.55
1,309.07
1,632.32
2,760.00
50,506.31
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
1
1
0
1
1
0
1
0
Halaman : 100
Budi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,122.00
8,400.00
880.00
550.00
17,952.00
68,458.31
41,998.00
829.84
552.00
90,684.40
6,900.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
44,097.90
5,749.55
1,309.07
1,632.32
1,725.00
54,513.83
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
7,532.50
8,400.00
880.00
550.00
17,362.50
71,876.33
65,000.00
1,750.00
829.84
90,684.40
6,900.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
66,300.00
3,500.00
10,323.21
2,267.11
2,760.00
85,150.32
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
23,580.00
27,300.00
2,860.00
1,925.00
55,665.00
140,815.32
59,156.00 =
829.84 =
90,684.40 =
=
Rp
Rp
Rp
Rp
62,113.80
10,323.21
2,267.11
74,704.12
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
7,205.00
8,400.00
880.00
715.00
17,200.00
91,904.12
Halaman : 101
59,156.00 =
829.84 =
90,684.40 =
=
Rp
Rp
Rp
Rp
62,113.80
10,323.21
2,267.11
74,704.12
32,750.00 =
42,000.00 =
Rp
Rp
7,205.00
7,560.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
Budi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
0.620
0.500
0.050
0.025
1
0
0.050
65763
Kepala tukang
Mandor
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
44,000.00 =
55,000.00 =
=
=
Rp
Rp
Rp
Rp
836.00
660.00
16,261.00
90,965.12
48,000.00 =
829.84 =
90,684.40 =
=
Rp
Rp
Rp
Rp
50,400.00
9,750.62
3,173.95
63,324.57
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
7,205.00
7,560.00
836.00
660.00
16,261.00
79,585.57
25,000.00 =
829.84 =
90,684.40 =
=
Rp
Rp
Rp
Rp
26,250.00
9,750.62
3,173.95
39,174.57
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
7,205.00
7,560.00
836.00
660.00
16,261.00
55,435.57
4,479.28 =
19,320.00 =
=
Rp
Rp
Rp
49,496.00
6,762.00
56,258.00
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
4,912.50
6,300.00
660.00
412.50
12,285.00
68,543.00
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Halaman : 102
Budi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
Sub total :
@ Rp.
3,913.12 =
19,320.00 =
=
Rp
Rp
Rp
43,240.00
6,762.00
50,002.00
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
4,912.50
6,300.00
660.00
412.50
12,285.00
62,287.00
5,432.58 =
19,320.00 =
=
Rp
Rp
Rp
60,030.00
6,762.00
66,792.00
32,750.00 =
Rp
4,912.50
Tukang
Kepala tukang
Mandor
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
42,000.00 =
44,000.00 =
55,000.00 =
=
=
Rp
Rp
Rp
Rp
Rp
6,300.00
660.00
412.50
12,285.00
79,077.00
Halaman : 103
Budi\ANALISA-2008\SNI.08-A.wk4\2008.
m2 Pasang PAVING STONE Abu abu TYPE S.( DT -1 ) EX Dinoyo / UPS. tebal 6 Cm.
An. SNI ( Revisi )
Paving type "S"
@ Rp.
Pasir urug 10 Cm.
@ Rp.
Sub total :
An. SNI ( Revisi )
Pekerja
@ Rp.
Tukang batu
@ Rp.
Kepala tukang
@ Rp.
Mandor
@ Rp.
Sub total :
Total upah+bahan :
m2 Pasang PAVING STONE Abu abu TYPE S.( DT -1 ) EX Dinoyo / UPS. tebal 8 Cm.
An. SNI ( Revisi )
Paving type "S"
@ Rp.
Pasir urug 10 Cm.
@ Rp.
Sub total :
An. SNI ( Revisi )
Pekerja
@ Rp.
Tukang batu
@ Rp.
Kepala tukang
@ Rp.
Mandor
@ Rp.
Sub total :
Total upah+bahan :
800.000 =
74,520.00 =
=
Rp
Rp
Rp
28,800.00
9,016.92
37,816.92
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,122.00
8,400.00
880.00
550.00
17,952.00
55,768.92
1550.000 =
74,520.00 =
=
Rp
Rp
Rp
55,800.00
9,016.92
64,816.92
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
8,122.00
8,400.00
880.00
550.00
17,952.00
82,768.92
Rp
44,712.00
=
=
=
=
=
=
m2 Pasang PAVING STONE warna merah TYPE S.( DT -1 ) EX Dinoyo / UPS. tebal 6 Cm
An. SNI ( Revisi )
Paving type "S"
@ Rp.
1242.000 =
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
74,520.00 =
=
Rp
Rp
9,016.92
53,728.92
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,122.00
8,400.00
880.00
550.00
17,952.00
71,680.92
1104.000 =
74,520.00 =
=
Rp
Rp
Rp
39,744.00
9,016.92
48,760.92
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
8,122.00
8,400.00
880.00
550.00
17,952.00
66,712.92
Sub total :
Total upah+bahan :
m2 Pasang PAVING STONE warna merah TYPE S.( DT -1 ) EX Dinoyo / UPS. tebal 8 Cm
An. SNI ( Revisi )
Paving type "S"
@ Rp.
Pasir urug 10 Cm.
@ Rp.
Sub total :
An. SNI ( Revisi )
Pekerja
@ Rp.
Tukang batu
@ Rp.
Kepala tukang
@ Rp.
Mandor
@ Rp.
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Halaman : 103
Budi\ANALISA-2008\SNI.08-A.wk4\2008.
m2 Pasang PAVING STONE Abu abu TYPE tiga berlian EX Dinoyo / UPS. tebal 6 Cm
An. SNI ( Revisi )
Paving type "Tiga berlian"
@ Rp.
Pasir urug 10 Cm.
@ Rp.
Sub total :
An. SNI ( Revisi )
Pekerja
@ Rp.
Tukang batu
@ Rp.
Kepala tukang
@ Rp.
Mandor
@ Rp.
Sub total :
Total upah+bahan :
m2 Pasang PAVING STONE Abu abu TYPE tiga berlian EX Dinoyo / UPS. tebal 8 Cm
An. SNI ( Revisi )
Paving type "Tiga berlian"
@ Rp.
Pasir urug 10 Cm.
@ Rp.
Sub total :
An. SNI ( Revisi )
Pekerja
@ Rp.
Tukang batu
@ Rp.
Kepala tukang
@ Rp.
Mandor
@ Rp.
Sub total :
Total upah+bahan :
900.000 =
74,520.00 =
=
Rp
Rp
Rp
31,500.00
9,016.92
40,516.92
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,122.00
8,400.00
880.00
550.00
17,952.00
58,468.92
1242.000 =
74,520.00 =
=
Rp
Rp
Rp
43,470.00
9,016.92
52,486.92
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,122.00
8,400.00
880.00
550.00
17,952.00
70,438.92
=
=
=
Rp
Rp
Rp
43,470.00
9,016.92
52,486.92
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,122.00
8,400.00
880.00
550.00
17,952.00
70,438.92
m2 Pasang PAVING STONE Warna Merah TYPE tiga berlian EX Dinoyo / UPS. tebal 6 Cm
An. SNI ( Revisi )
Paving type "Tiga berlian"
@ Rp.
1242.000
Pasir urug 10 Cm.
@ Rp.
74,520.00
Sub total :
An. SNI ( Revisi )
Pekerja
@ Rp.
32,750.00
Tukang batu
@ Rp.
42,000.00
Kepala tukang
@ Rp.
44,000.00
Mandor
@ Rp.
55,000.00
Sub total :
Total upah+bahan :
m2 Pasang PAVING STONE Warna Merah TYPE tiga berlian EX Dinoyo / UPS. tebal 8 Cm
An. SNI ( Revisi )
@ Rp.
@ Rp.
Sub total :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
1550.000 =
74,520.00 =
=
Rp
Rp
Rp
54,250.00
9,016.92
63,266.92
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
8,122.00
8,400.00
880.00
550.00
17,952.00
81,218.92
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Halaman : 104
Budi\ANALISA-2008\SNI.08-A.wk4\2008.
m2 Pasang PAVING STONE Abu abu TYPE segi empat EX Dinoyo / UPS. tebal 6 Cm
An. SNI ( Revisi )
Paving type "Segi empat"
@ Rp.
Pasir urug 10 Cm.
@ Rp.
Sub total :
An. SNI ( Revisi )
Pekerja
@ Rp.
Tukang batu
@ Rp.
Kepala tukang
@ Rp.
Mandor
@ Rp.
Sub total :
Total upah+bahan :
m2 Pasang PAVING STONE Abu abu TYPE segi empat EX Dinoyo / UPS. tebal 8 Cm
An. SNI ( Revisi )
Paving type "Ssgi empat"
@ Rp.
Pasir urug 10 Cm.
@ Rp.
Sub total :
An. SNI ( Revisi )
Pekerja
@ Rp.
Tukang batu
@ Rp.
Kepala tukang
@ Rp.
Mandor
@ Rp.
Sub total :
Total upah+bahan :
765.000 =
74,520.00 =
=
Rp
Rp
Rp
35,190.00
9,016.92
44,206.92
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,122.00
8,400.00
880.00
550.00
17,952.00
62,158.92
1210.000 =
74,520.00 =
=
Rp
Rp
Rp
55,660.00
9,016.92
64,676.92
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,122.00
8,400.00
880.00
550.00
17,952.00
82,628.92
=
=
=
Rp
Rp
Rp
71,300.00
9,016.92
80,316.92
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,122.00
8,400.00
880.00
550.00
17,952.00
98,268.92
=
=
=
Rp
Rp
Rp
32,292.00
9,016.92
41,308.92
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,122.00
8,400.00
880.00
550.00
17,952.00
59,260.92
m2 Pasang PAVING STONE warna merah TYPE segi empat EX Dinoyo / UPS. tebal 8 Cm
An. SNI ( Revisi )
Paving type "Ssgi empat"
@ Rp.
1550.000
Pasir urug 10 Cm.
@ Rp.
74,520.00
Sub total :
An. SNI ( Revisi )
Pekerja
@ Rp.
32,750.00
Tukang batu
@ Rp.
42,000.00
Kepala tukang
@ Rp.
44,000.00
Mandor
@ Rp.
55,000.00
Sub total :
Total upah+bahan :
m2 Pasang PAVING STONE Warna merah TYPE segi enam EX Dinoyo / UPS. tebal 6 Cm
An. SNI ( Revisi )
Paving type "Ssgi ENAM"
@ Rp.
1242.000
Pasir urug 10 Cm.
@ Rp.
74,520.00
Sub total :
An. SNI ( Revisi )
Pekerja
@ Rp.
32,750.00
Tukang batu
@ Rp.
42,000.00
Kepala tukang
@ Rp.
44,000.00
Mandor
@ Rp.
55,000.00
Sub total :
Total upah+bahan :
80111
18502
Halaman : 105
Budi\ANALISA-2008\SNI.08-A.wk4\2008.
m2 Pasang PAVING STONE Warna merah TYPE segi enam EX Dinoyo / UPS. tebal 8 Cm
An. SNI ( Revisi )
Paving type "Ssgi ENAM"
@ Rp.
1407.600
Pasir urug 10 Cm.
@ Rp.
74,520.00
Sub total :
An. SNI ( Revisi )
Pekerja
@ Rp.
32,750.00
Tukang batu
@ Rp.
42,000.00
Kepala tukang
@ Rp.
44,000.00
Mandor
@ Rp.
55,000.00
Sub total :
Total upah+bahan :
=
=
=
Rp
Rp
Rp
36,597.60
9,016.92
45,614.52
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
8,122.00
8,400.00
880.00
550.00
17,952.00
63,566.52
35,000.00 =
90,684.40 =
1,450.00 =
=
Rp
Rp
Rp
Rp
70,000.00
4,534.22
1,450.00
75,984.22
32,750.00
42,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
6,550.00
6,300.00
660.00
440.00
13,950.00
89,934.22
27,500.00 =
829.84 =
1,250.00 =
=
Rp
Rp
Rp
Rp
68,750.00
24.90
1,250.00
70,024.90
32,750.00
42,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
6,550.00
6,300.00
660.00
440.00
13,950.00
83,974.90
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
@ Rp.
@ Rp.
@ Rp.
@ Rp.
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Halaman : 106
Budi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp.
@ Rp.
Sub total :
@ Rp.
12,500.00 =
70,000.00 =
=
Rp
Rp
Rp
12,500.00
2,100.00
14,600.00
32,750.00 =
Rp
1,965.00
Tukang batu
Mandor
@ Rp.
@ Rp.
42,000.00 =
55,000.00 =
=
=
Rp
Rp
Rp
Rp
630.00
440.00
3,035.00
17,635.00
Sub total :
14,000.00 =
70,000.00 =
=
Rp
Rp
Rp
14,000.00
2,100.00
16,100.00
Sub total :
Total upah+bahan :
32,750.00 =
42,000.00 =
55,000.00 =
=
=
Rp
Rp
Rp
Rp
Rp
1,965.00
630.00
440.00
3,035.00
19,135.00
Sub total :
18,000.00 =
70,000.00 =
=
Rp
Rp
Rp
18,000.00
2,100.00
20,100.00
Sub total :
Total upah+bahan :
32,750.00 =
42,000.00 =
55,000.00 =
=
=
Rp
Rp
Rp
Rp
Rp
1,965.00
630.00
440.00
3,035.00
23,135.00
Sub total :
Total upah+bahan :
Budi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
@ Rp.
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
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
110,400.00 = Rp
Sub total :
= Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,965.00
25,200.00
2,640.00
275.00
30,080.00
140,480.00
82,800.00 = Rp
Sub total :
= Rp
82,800.00
82,800.00
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
@ Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,965.00
25,200.00
2,640.00
275.00
30,080.00
112,880.00
58,420.00 = Rp
Sub total :
= Rp
58,420.00
58,420.00
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
@ Rp
=
=
=
=
=
=
110,400.00
110,400.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
163.75
21,000.00
220.00
137.50
21,521.25
79,941.25
47,610.00 = Rp
Sub total :
= Rp
47,610.00
47,610.00
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
163.75
21,000.00
220.00
13.75
21,397.50
69,007.50
@ Rp
15,410.00 = Rp
Sub total :
= Rp
15,410.00
15,410.00
@ Rp
32,750.00 = Rp
Rp
Rp
Rp
Rp
Rp
491.25
Halaman : 108
6,300.00
660.00
41.25
7,492.50
22,902.50
7,562.40 = Rp
7,562.40
D:\Bud D:\Budi\DataBudi\ANALISA-07A\SNI.07-A.wk4\2007.
@ Rp
@ Rp
@ Rp
42,000.00
44,000.00
55,000.00
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
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
@ Rp
327.50
4,200.00
440.00
27.50
4,995.00
12,557.40
6,976.36 = Rp
Sub total :
= Rp
6,976.36
6,976.36
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
Rp
Rp
Rp
Rp
Rp
Rp
327.50
4,200.00
440.00
27.50
4,995.00
11,971.36
16,399.00 = Rp
Sub total :
= Rp
16,399.00
16,399.00
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
@ Rp
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
491.25
6,300.00
660.00
41.25
7,492.50
23,891.50
187,000.00 = Rp
Sub total :
= Rp
187,000.00
187,000.00
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
1,637.50
21,000.00
2,200.00
137.50
24,975.00
211,975.00
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
32,750.00
42,000.00
44,000.00
55,000.00
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
655.00
8,400.00
880.00
55.00
9,990.00
110,500.00
53,820.00 = Rp
Sub total :
= Rp
53,820.00
53,820.00
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
655.00
8,400.00
880.00
55.00
9,990.00
63,810.00
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
14,674.00 = Rp
Sub total :
= Rp
Rp
Rp
Rp
Rp
Rp
Rp
655.00
8,400.00
880.00
55.00
9,990.00
24,664.00
16,872.80 = Rp
Sub total :
= Rp
16,872.80
16,872.80
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
@ Rp
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
655.00
8,400.00
880.00
55.00
9,990.00
26,862.80
100,740.00 = Rp
Sub total :
= Rp
100,740.00
100,740.00
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
1,637.50
21,000.00
2,200.00
137.50
24,975.00
125,715.00
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
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
14,674.00
14,674.00
Rp
Rp
Rp
Rp
Rp
Rp
327.50
4,200.00
440.00
27.50
4,995.00
26,245.00
115,000.00 = Rp
Sub total :
= Rp
115,000.00
115,000.00
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
1,965.00
25,200.00
2,640.00
165.00
29,970.00
144,970.00
@ Rp
6,440.00 = Rp
Sub total :
= Rp
6,440.00
6,440.00
@ Rp
@ Rp
32,750.00 = Rp
42,000.00 = Rp
818.75
10,500.00
@ Rp
@ Rp
44,000.00
55,000.00
Sub total :
Total upah+bahan :
@ Rp
Rp
Rp
Rp
Rp
1,100.00
68.75
12,487.50
18,927.50
37,306.00 = Rp
Sub total :
= Rp
41,036.60
41,036.60
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
491.25
6,300.00
660.00
41.25
7,492.50
48,529.10
@ Rp
56,396.00 = Rp
Sub total :
= Rp
62,035.60
62,035.60
@ Rp
@ Rp
32,750.00 = Rp
42,000.00 = Rp
Rp
Rp
Rp
Rp
491.25
6,300.00
Halaman : 111
660.00
41.25
7,492.50
69,528.10
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
44,000.00
55,000.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
491.25
6,300.00
660.00
41.25
7,492.50
79,091.50
91,080.00 = Rp
Sub total :
= Rp
100,188.00
100,188.00
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
818.75
10,500.00
1,100.00
68.75
12,487.50
112,675.50
126,500.00 = Rp
Sub total :
= Rp
139,150.00
139,150.00
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
491.25
6,300.00
660.00
41.25
7,492.50
146,642.50
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
328,900.00 = Rp
Sub total :
= Rp
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
491.25
6,300.00
660.00
41.25
7,492.50
369,282.50
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
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
361,790.00
361,790.00
Rp
Rp
Rp
Rp
Rp
Rp
491.25
6,300.00
660.00
41.25
7,492.50
219,000.50
325,000.00 = Rp
Sub total :
= Rp
357,500.00
357,500.00
32,750.00
42,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
491.25
6,300.00
660.00
41.25
7,492.50
364,992.50
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
32,750.00
44,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
108,075.00
48,400.00
44.00
8,800.00
165,319.00
1,028,858.60
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
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
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
32,750.00
66,000.00
6,600.00
8,800.00
114,150.00
231,355.88
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
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
32,750.00
66,000.00
13,200.00
6,050.00
118,000.00
125,985.88
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 :
3. Memasang 1 buah kloset jongkok teraso
Bahan An. SNI ( Revisi ) 6.3.1
1.000 Bh Kloset jongkok teraso
7.000 Bh Bata merah 5 x 11 x 22
6.000 Kg Semen portland
0.010 m3 Pasir pasang
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
Total upah+bahan :
@ Rp
@ Rp
@ Rp
=
=
=
=
=
=
@ Rp
@ Rp
@ Rp
32,750.00 = Rp
44,000.00 = Rp
44,000.00 = Rp
@ Rp
55,000.00 = 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
32,750.00
44,000.00
4,400.00
Halaman : 114
5,500.00
86,650.00
447,083.92
365,000.00
43,800.00
@ Rp
@ Rp
829.84 = Rp
90,684.40 = Rp
Sub total :
=
Rp
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
44,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
6,550.00
63,800.00
6,600.00
5,500.00
82,450.00
586,913.44
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
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
32,750.00
44,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
68,775.00
33,000.00
3,080.00
6,050.00
110,905.00
281,568.44
145,000.00 = Rp
= Rp
Sub total :
=
Rp
145,000.00
26,100.00
171,100.00
Sub total :
Total upah+bahan :
7. Memasang 1 buah bak mandi fiberglass volume 0.3 m3
Bahan An. SNI ( Revisi ) 6.7.1
1.000 Bh Bak fiberglass
@ Rp
18.000 % Perlengkapan bak fiber
Upah An. SNI ( Revisi ) 6.7.2
1.800 Oh Pekerja
2.700 Oh Tukang batu
0.540 Oh Kepala tukang
0.110 Oh Mandor
=
=
=
=
=
=
@ Rp
@ Rp
@ Rp
@ Rp
=
=
=
=
=
=
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
58,950.00
118,800.00
23,760.00
6,050.00
207,560.00
378,660.00
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
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
196,500.00
132,000.00
13,200.00
16,500.00
358,200.00
557,005.32
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 :
8. Memasang 1 buah bak mandi batu bata volume 0.3 m3
Bahan An. SNI ( Revisi ) 6.8.1
0.400 m3 Batu bata
@ Rp
### Kg Semen portland
@ Rp
0.300 m3 Pasir pasang
@ Rp
### Bh Porselen ( 11x11 ) cm @ Rp
6.000 Kg Semen nat
@ Rp
Sub total :
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
Total upah+bahan :
4,979.04
90,684.40
504,463.44
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
44,000.00
44,000.00
55,000.00
Sub total :
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
0.00
3,300.00
33,000.00
13,750.00
50,050.00
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
Rp
1,550,050.00
575,000.00 = Rp
= Rp
Sub total :
=
Rp
575,000.00
115,000.00
690,000.00
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
0.00
3,300.00
33,000.00
13,750.00
50,050.00
740,050.00
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
114,625.00
198,000.00
39,600.00
49,500.00
401,725.00
3,141,903.00
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
32,750.00
44,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
98,250.00
198,000.00
39,600.00
49,500.00
385,350.00
400,290.80
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
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
4,585.00
3,080.00
308.00
385.00
8,358.00
46,018.84
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
5,141.88
51,921.78
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
12,445.00
8,360.00
836.00
1,045.00
22,686.00
74,607.78
=
=
=
=
=
=
=
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
5,458.33
44,660.00
66.00
880.00
51,064.33
123,168.12
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
46,505.00
20,680.00
2,068.00
3,905.00
73,158.00
182,811.07
=
=
=
=
=
=
=
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
70,740.00
31,680.00
3,168.00
5,940.00
4,400.00
115,928.00
285,474.35
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
32,750.00
1.015 Oh Tukang batu
@ Rp
44,000.00
0.0015 Oh Kepala tukang
@ Rp
44,000.00
0.016 Oh Mandor
@ Rp
55,000.00
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
32,750.00
0.470 Oh Tukang batu
@ Rp
44,000.00
0.047 Oh Kepala tukang
@ Rp
44,000.00
0.071 Oh Mandor
@ Rp
55,000.00
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
32,750.00
0.720 Oh Tukang batu
@ Rp
44,000.00
0.072 Oh Kepala tukang
@ Rp
44,000.00
0.108 Oh Mandor
@ Rp
55,000.00
0.100 Oh Tukang gali
@ Rp
44,000.00
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
0.054
0.090
0.009
0.027
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
44,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
1,768.50
3,960.00
396.00
1,485.00
7,609.50
32,409.50
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
32,750.00
44,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
1,768.50
3,960.00
396.00
1,485.00
7,609.50
38,714.13
26,450.00 = Rp
= Rp
Sub total :
=
Rp
31,740.00
9,257.50
40,997.50
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
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
44,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
1,768.50
3,960.00
396.00
1,485.00
7,609.50
48,607.00
50,105.50 = Rp
= Rp
Sub total :
=
Rp
60,126.60
17,536.93
77,663.53
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
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
44,000.00
44,000.00
55,000.00
@ Rp
3,537.00
7,920.00
792.00
297.00
12,546.00
90,209.53
67,275.00 = Rp
= Rp
Sub total :
=
Rp
80,730.00
23,546.25
104,276.25
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
44,000.00
44,000.00
55,000.00
@ Rp
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
3,537.00
7,920.00
792.00
297.00
12,546.00
116,822.25
91,333.00 = Rp
= Rp
Sub total :
=
Rp
109,599.60
31,966.55
141,566.15
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
Rp
Rp
Rp
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
=
=
=
=
=
=
=
=
=
=
=
=
@ Rp
@ Rp
32,750.00 = Rp
44,000.00 = Rp
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
44,000.00 = Rp
55,000.00 = Rp
Sub total :
=
Rp
Total upah+bahan :
=
Rp
@ Rp
10,541.59 = Rp
= Rp
Sub total :
=
Rp
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
44,000.00
44,000.00
55,000.00
@ Rp
Sub total :
@ Rp
@ Rp
@ Rp
@ Rp
1,179.00
2,640.00
264.00
99.00
4,182.00
20,521.46
6,837.90 = Rp
= Rp
=
Rp
8,205.48
2,393.27
10,598.75
32,750.00
44,000.00
44,000.00
55,000.00
Rp
Rp
Rp
Rp
Rp
Rp
1,179.00
2,640.00
264.00
99.00
4,182.00
14,780.75
9,085.00 = Rp
= Rp
=
Rp
10,902.00
3,179.75
14,081.75
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
Sub total :
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
44,000.00
44,000.00
55,000.00
@ Rp
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
1,179.00
2,640.00
264.00
99.00
4,182.00
18,263.75
13,225.00 = Rp
= Rp
Sub total :
=
Rp
15,870.00
4,628.75
20,498.75
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
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
1,179.00
2,640.00
264.00
99.00
4,182.00
24,680.75
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.
@ Rp
@ Rp
12,649.91
3,689.56
16,339.46
Rp
Rp
Rp
Rp
Rp
Rp
Sub total :
Total upah+bahan :
=
=
=
=
=
=
4,421.25
9,900.00
Halaman : 119
990.00
374.00
15,685.25
157,251.40
32,750.00 = Rp
1,179.00
@ Rp
@ Rp
@ Rp
44,000.00 = Rp
44,000.00 = Rp
55,000.00 = Rp
Sub total :
=
Rp
Total upah+bahan :
=
Rp
@ Rp
84,180.00 = Rp
= Rp
Sub total :
=
Rp
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
44,000.00
44,000.00
55,000.00
2,652.75
5,940.00
594.00
225.50
9,412.25
139,891.25
265,000.00 = Rp
75,000.00 = Rp
Sub total :
=
Rp
265,000.00
75,000.00
340,000.00
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
982.50
13,200.00
1,320.00
82.50
15,585.00
355,585.00
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
32,750.00
44,000.00
44,000.00
55,000.00
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
1,637.50
22,000.00
2,200.00
137.50
25,975.00
287,510.29
Sub total :
Total upah+bahan :
32 Memasang 1 buah bak cuci piring teraso
Bahan An. SNI ( Revisi ) 6.34.1
1.000 Bh Bak cuci teraso
1.000 set Water drain + assesorie
20.000 Kg Semen portland
0.050 m3 Pasir pasang
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
@ Rp
@ Rp
@ Rp
@ Rp
Sub total :
Total upah+bahan :
Halaman : 121
D:\Budi\DataBudi\ANALISA-2008\SNI.08-A.wk4\2008.
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
@ Rp
35,000.00 = Rp
2,500.00 = Rp
Sub total :
=
Rp
32,750.00
44,000.00
44,000.00
55,000.00
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 :
101,016.00
29,463.00
130,479.00
Rp
Rp
Rp
Rp
Rp
Rp
Sub total :
Total upah+bahan :
=
=
=
=
=
=
2,640.00
264.00
99.00
4,182.00
34,306.25
=
=
=
=
=
=
35,000.00
62.50
35,062.50
Rp
Rp
Rp
Rp
Rp
Rp
327.50
4,400.00
440.00
275.00
5,442.50
40,505.00
15,000.00 = Rp
=
Rp
15,000.00
15,000.00
0.010
0.100
0.010
0.005
Oh Pekerja
Oh Tukang batu
Oh Kepala tukang
Oh Mandor
@ Rp
@ Rp
@ Rp
@ Rp
32,750.00
44,000.00
44,000.00
55,000.00
Sub total :
Total upah+bahan :
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
327.50
4,400.00
440.00
275.00
5,442.50
20,442.50
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.
20,086.50
7,333.00
431,665.19
22,671.87
430,537.20
2,819,502.95
137,126.00
90,684.40
35,000.00
139,891.25
5,372.80
35,000.00
Jumlah
Jumlah harga
=
=
=
=
=
=
=
=
=
=
=
=
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
261,124.50
29,332.00
1,294,995.58
657,484.28
301,376.04
563,900.59
205,689.00
181,368.80
35,000.00
699,456.25
107,456.00
35,000.00
4,372,183.04
Halaman : 122
2,725,178.00