891,200.00
n bertulang ( 176 kg/m3 ) Qty MP Schedule Kerja
2,239,380.00
1,246,140.00
96,000.00
59,040.00
1,925,968.00
100,848.00
1,259,700.00
180,648.00
344,526.00 = Rp. 7,452,250.00
1,216,000.00 4 2.5 10
636,800.00 2 2 4
318,400.00 2 1 2
159,200.00 2 0.5 1
79,600.00 1 0.5 0.5
33,200.00 = Rp. 2,443,200.00 1 0.25 0.25
= Rp. 9,895,450.00
11.10
Analisa SNI, Pekerjaan beton, 6.41,1 M3 1 M3 Membuat pondasi beton bertulang ( 130 kg/m3 )
Bahan :
0.78 M3 Kayu kelas II @ Rp. 2871000 = Rp. 2239380
0.42 M3 Papan kayu kelas II @ Rp. 2967000 = Rp. 1246140
3.2 Kg Paku campuran @ Rp. 30000 = Rp. 96000
1.6 Lt Minyak begesting @ Rp. 36900 = Rp. 59040
130 Kg besi beton @ Rp. 10943 = Rp. 1422590
1.95 Kg Kawat ikat @ Rp. 38200 = Rp. 74490
6.46 Zak Semen Portland @ Rp. 138000 = Rp. 891480
0.52 M3 Pasir Beton @ Rp. 347400 = Rp. 180648
0.78 M3 Kerikil 2/3 @ Rp. 441700 = Rp. 344526 = Rp.
Upah :
5.96 Oh Pekerja @ Rp. 121600 = Rp. 724736
0.35 Oh Tukang Batu @ Rp. 159200 = Rp. 55720
2.8 Oh Tukang kayu @ Rp. 159200 = Rp. 445760
1.4 Oh Tukang besi @ Rp. 159200 = Rp. 222880
0.455 Oh Kepala Tukang @ Rp. 159200 = Rp. 72436
0.208 Oh Mandor @ Rp. 132800 = Rp. 27622.4 = Rp.
= Rp.
( 130 kg/m3 )
6554294
1549154
8103448
0.780 M3 Kayu kelas II @ Rp. 2,871,000.00 = Rp.
0.420 M3 Papan kayu kelas II @ Rp. 2,967,000.00 = Rp.
3.200 Kg Paku campuran @ Rp. 30,000.00 = Rp.
1.600 Lt Minyak begesting @ Rp. 36,900.00 = Rp.
157.000 Kg besi beton @ Rp. 10,943.00 = Rp.
2.355 Kg Kawat ikat @ Rp. 38,200.00 = Rp.
6.460 Zak Semen Portland @ Rp. 138,000.00 = Rp.
0.520 M3 Pasir Beton @ Rp. 347,400.00 = Rp.
0.780 M3 Kerikil 2/3 @ Rp. 441,700.00 = Rp.
#REF!
5.960 Oh Pekerja @ Rp. 121,600.00 = Rp.
0.350 Oh Tukang Batu @ Rp. 159,200.00 = Rp.
2.800 Oh Tukang kayu @ Rp. 159,200.00 = Rp.
1.400 Oh Tukang besi @ Rp. 159,200.00 = Rp.
0.455 Oh Kepala Tukang @ Rp. 159,200.00 = Rp.
0.208 Oh Mandor @ Rp. 132,800.00 = Rp.
2,239,380.00 0.780 M3 Kayu kelas II
1,246,140.00 0.420 M3 Papan kayu kelas II
96,000.00 3.200 Kg Paku campuran
59,040.00 1.600 Lt Minyak begesting
1,718,051.00 157.000 Kg besi beton
89,961.00 2.355 Kg Kawat ikat
891,480.00 200,000.00 45% 6.460 Zak Semen Portland
180,648.00 0.520 M3 Pasir Beton
344,526.00 = Rp. 6,865,226.00 0.780 M3 Kerikil 2/3
#REF!
724,736.00 5.960 Oh Pekerja
55,720.00 0.350 Oh Tukang Batu
445,760.00 2.800 Oh Tukang kayu
222,880.00 1.400 Oh Tukang besi
72,436.00 0.455 Oh Kepala Tukang
27,622.40 = Rp. 1,549,154.40 0.208 Oh Mandor
= Rp. 8,414,380.40
@ Rp. 4,162,950.00 = Rp. 3,247,101.00
@ Rp. 4,302,150.00 = Rp. 1,806,903.00
@ Rp. 43,500.00 = Rp. 139,200.00
@ Rp. 53,505.00 = Rp. 85,608.00
@ Rp. 15,867.35 = Rp. 2,491,173.95
@ Rp. 55,390.00 = Rp. 130,443.45
@ Rp. 200,100.00 = Rp. 1,292,646.00
@ Rp. 503,730.00 = Rp. 261,939.60
@ Rp. 640,465.00 = Rp. 499,562.70 = Rp. 9,954,577.70
GRAND TOTAL
Vol. Per-Tiang Di SPBJ 0.105
Vol. Per-Tiang Berdasarkan Gambar 0.356
Jumlah Selisih
48,936,826.05 116,982,317.51
165,919,143.56
Jumlah Selisih
18,932,935.98 160,448.61 45,258,732.68
64,191,668.66 543,997.19
Jumlah Selisih
8,824,673.55 237,950,846.12
246,775,519.67 4,486,827.63
Jumlah Selisih
2,246,280.54 176,680,226.66
178,926,507.20 25,560,929.60
489,893,695.53
Kesepakatan Harga Negosiasi
Pembuatan Pondasi Manset biasa (m3)
Pondasi Manset Biasa ( 1 Tiang = 0,356 m3) m3 42.008 59,060 484,937 2,481,009 20,371,225 22,852,234
Pekerjaan Pembersihan Awal Ls 1 1,000,000 - 1,000,000 - 1,000,000
Bahan - bahan pendukung konstruksi Ls 1 2,500,000 - 2,500,000 2,500,000
Pembersihan Akhir Ls 1 1,000,000 - 1,000,000 - 1,000,000
Pondasi Manset Biasa ( 1 Tiang = 0,356 m3) m3 42.008 2,059,060 3,019,312 86,497,009 126,835,250 213,332,259
Pondasi Manset Tulangan (1 Tiang = 0,356 m3) m3 19.58 1,549,154 6,554,294 30,332,443 128,333,077 158,665,520
Pekerjaan Pembersihan Awal Ls 1 1,000,000 - 1,000,000 - 1,000,000
Bahan - bahan pendukung konstruksi Ls 1 2,500,000 - 2,500,000 2,500,000
Pembersihan Akhir Ls 1 1,000,000 - 1,000,000 - 1,000,000
JUMLAH TOTAL = Rp. 32,332,443 130,833,077 163,165,520
Terbilang : Tiga ratus lima puluh tiga juta delapan ratus enam puluh sembilan ribu enam puluh enam rupiah.
*Harga belum termasuk PPN 10%
Ambon, 12 Maret 2020
Mengetahui PT. TABEA BERSINAR ABADI
Supv. Konstruksi UP2K Provinsi Maluku Direktur
Pondasi Manset Tulangan (1 Tiang = 0,356 m3) m3 19.58 3,549,154 9,054,294 69,492,443 177,283,077 246,775,520
JUMLAH TOTAL = Rp. 69,492,443 177,283,077 246,775,520
Terbilang : Tiga ratus lima puluh tiga juta delapan ratus enam puluh sembilan ribu enam puluh enam rupiah.
*Harga belum termasuk PPN 10%
Ambon, 12 Maret 2020
Mengetahui PT. TABEA BERSINAR ABADI
Supv. Konstruksi UP2K Provinsi Maluku Direktur