PEKERJAAN PONDASI FOOTPLAT

TANAH URUG

KOLOM

1.50
40 cm X 60 cm

D19-100

0.40
0.15
2.70

GAMBAR KERJA NAMA PEKERJAAN VOLUME PEKERJAAN

galian pondasi P L T J
2.70 x 2.50 x 1.55 x 12 = 125.55 m³
1.55

2.70

Lantai Kerja Pondasi Tepi 5 cm 2.70 x 2.50 x 0.05 x 12 = 4.05 m³

LANTAI KERJA TEBAL 5 cm
0 .0 5

2. 70

Pondasi Foot Plat tepi 2.70 x 2.50 x 0.28 x 12 = 22.28 m³

TANAH URUG

KOLOM
1.50

40 cm X 60 cm

D19-100
0.40
0.15

2.70

60.00 Kolom pendek pondasi tepi 0.60 x 0.40 x 1.10 x 12 = 3.17 m³

6 D 25
40.00

Kolom pendek 40/60

Urugan Tanah bekas galian pondasi tepi Galian L.kerja Pondasi K.pndek
125.55 - 4.05 - 22.28 - 3.17 = 96.06 m³
TANAH URUG

KOLOM
1.50

40 cm X 60 cm

D19-100
0.40
0.15

2.70
 HARGA BAHAN DAN UPAH
SURABAYA
HARGA
URAIAN SATUAN
Terendah Tertinggi
UPAH TENAGA KERJA
Mandor Orang/hari Rp 40,000.00 Rp 45,000.00

Kepala Tukang Gali Tanah Rp 40,000.00 Rp 42,000.00

Kepala Tukang Batu Rp 40,000.00 Rp 42,000.00
Kepala Tukang Besi Rp 40,000.00 Rp 42,000.00
Kepala Tukang Kayu Rp 40,000.00 Rp 45,000.00
Orang/hari
Kepala Tukang Pipa Rp 40,000.00 Rp 42,000.00
Kepala Tukang Listrik Rp 40,000.00 Rp 42,000.00
Kepala Tukang Cat Rp 40,000.00 Rp 42,000.00
Kepala Tukang Las ……… ………

Tukang Batu Rp 35,000.00 Rp 36,750.00

Tukang Besi Rp 35,000.00 Rp 36,750.00
Tukang Kayu Rp 35,000.00 Rp 36,750.00
Tukang Pipa Rp 35,000.00 Rp 36,750.00
Orang/hari
Tukang Cat Rp 32,500.00 Rp 34,125.00
Tukang Plitur Rp 40,000.00 Rp 42,000.00
Tukang Listrik Rp 35,000.00 Rp 36,750.00
Tukang Las ……… ………

Pekerja Rp 25,000.00 Rp 26,250.00

Orang/hari
Penjaga Malam Rp 25,000.00 Rp 26,250.00

HARGA BAHAN BANGUNAN

Asbes Datar (100×100) Gresik Rp 5,500.00 Rp 5,700.00
Asbes Gelombang (180 × 80) Gresik Rp 22,500.00 Rp 23,000.00
Asbes Gelombang (210 × 80) Gresik Rp 14,000.00 Rp 14,300.00
lembar
Asbes Gelombang (240 × 80) Gresik Rp 27,500.00 Rp 28,100.00
Asbes Gelombang (240 × 105) Gresik Rp 30,000.00 Rp 30,600.00
Asbes Gelombang (300 × 105) Gresik Rp 50,000.00 Rp 51,000.00

Asbes Bubungan Gelombang Kecil 1 pasang Rp 35,000.00 Rp 35,700.00

Asbes Bubungan Gelombang Kecil buah Rp 1,750.00 Rp 1,750.00

Asphalt 60/70 - 150kg drum Rp 600,000.00 Rp 650,000.00

Besi Beton Polos Rp 8,500.00 Rp 8,670.00

Besi Beton Ulir Rp 11,000.00 Rp 11,220.00
Besi Beugel/dook, angker Rp 9,500.00 Rp 9,690.00
kg
Besi Strip Rp 10,000.00 Rp 10,200.00
Tralis Besi Siku/Plat Rp 10,000.00 Rp 10,200.00
Besi Baut Rp 9,000.00 Rp 10,000.00

Bak Mandi Fiberglass buah Rp 250,000.00 Rp 255,000.00

Baja Profil WF 200-500 mm Rp 14,000.00 Rp 14,300.00

kg
Baja Profil Canal (125.50.23 - 6) mm Rp 13,000.00 Rp 13,300.00

Buis Beton Ø 10 cm Rp 13,000.00 Rp 13,300.00

Buis Beton Ø 15 cm Rp 18,000.00 Rp 18,300.00
Buis Beton Ø 20 cm Rp 22,500.00 Rp 23,500.00

buah
Buis Beton Ø 30 cm Rp 35,000.00 Rp 45,000.00
Buis Beton Ø 50 cm buah Rp 42,000.00 Rp 45,000.00
Buis Beton Ø 90 cm Rp 65,000.00 Rp 75,000.00
Buis Beton Ø 100 cm Rp 80,000.00 Rp 90,000.00
Buis Beton U 20 cm Rp 16,000.00 Rp 17,500.00
Buis Beton U 30 cm Rp 20,000.00 Rp 25,000.00

Beton Roster/Kerawang buah Rp 4,000.00 Rp 4,100.00

Bata Merah buah Rp 222.00

Batu Belah Gunung Rp 47,500.00

Batu Belah Kali m³ Rp 52,200.00
Batu Kali Rp 48,000.00
Batu Raen/Tampel m² Rp 60,000.00 Rp 70,000.00
Batu Apung kg Rp 9,000.00 Rp 9,200.00

Cat Meni Kayu (Merk Pedang) Rp 10,000.00 Rp 12,300.00

Cat Meni Besi (Merk Pedang) Rp 10,000.00 Rp 12,300.00
Cat Dasar Besi (Merk Emco) Rp 8,500.00 Rp 10,000.00
Cat Kilap Besi (Merk Emco) Rp 45,000.00 Rp 50,000.00
kg
Cat Kayu (Merk Emco) Rp 36,000.00 Rp 36,800.00
Cat Kayu (Merk Avian) Rp 34,000.00 Rp 34,700.00
Cat Tembok (Merk Decholith) Rp 12,000.00 Rp 12,240.00
Cat Tembok (Merk Catylax) Rp 11,500.00 Rp 11,750.00
Cat Tembok (Merk Decholith) Rp 45,000.00 Rp 50,000.00
galon
Cat Genteng Rp 175,000.00 Rp 200,000.00

Cellak kg Rp 90,000.00 Rp 91,800.00

Cerelak kg Rp 90,000.00 Rp 91,800.00

Dolocit zak Rp 7,200.00 Rp 7,344.00

Engsel ARCH Rp 45,000.00 Rp 46,000.00

Engsel Pintu Ukuran 12 cm buah Rp 8,500.00 Rp 8,700.00
Engsel Jendela Ukuran 6 cm Rp 6,000.00 Rp 6,200.00

Floor Drain buah Rp 6,000.00 Rp 6,200.00

Genteng Beton Rp 2,800.00 Rp 3,000.00

Genteng Lokal Flam Rp 900.00 Rp 918.00
Genteng Lokal Karangpilang Ex. Ambulu Rp 2,250.00 Rp 2,350.00
Genteng Lokal Bubungan Ex. Ambulu Rp 6,060.00 Rp 6,250.00
Genteng Beton besar (Beton Mas) buah Rp 2,550.00 Rp 2,750.00
Genteng Bubungan Beton besar (Beton Mas) Rp 4,700.00 Rp 4,950.00
Genteng Lokal Karangpilang (T. Kodok) Sby Rp 2,650.00 Rp 2,703.00
Genteng Model Karangpilang (T. Kodok) Sby Rp 2,275.00 Rp 2,321.00
Genteng Model Karangpilang (T. Kodok) Sby, Abadi Rp 2,275.00 Rp 2,321.00

Genteng Bubungan, Sby, Bambe dan Abadi Rp 6,000.00 Rp 6,120.00

buah
Grendel Biasa Rp 7,000.00 Rp 7,200.00

Hak Angin Sikutan Rp 7,500.00 Rp 7,700.00

buah
Hak Angin Kait Rp 15,000.00 Rp 15,300.00

Ijuk Pipa kg Rp 20,000.00 Rp 21,000.00

Kabel NYA 500 volt (1×25 mm) Rp 1,250.00 Rp 6,200.00
Kabel NYY (2 × 25) mm m Rp 6,000.00 Rp 3,900.00
Kabel NYY (4 × 10) mm Rp 7,200.00 Rp 76,500.00

Kaca Bening 3 mm Rp 35,000.00 Rp 40,000.00

Kaca Bening 5 mm Rp 45,000.00 Rp 50,000.00
m²
Kaca Rayben 3 mm Rp 45,000.00 Rp 5,000.00
Kaca Rayben 5 mm Rp 55,000.00 Rp 60,000.00
Kaca Nako (kerangka+daun) Rp 22,500.00 Rp 25,000.00
buah
Glass Block Rp 17,500.00 Rp 17,900.00

Kapur Gamping/Perekat Rp 300,000.00 Rp 310,000.00

m³
Kapur Padam Rp 300,000.00 Rp 310,000.00

Kawat Bendrat kg Rp 10,000.00 Rp 10,200.00

Kawat Harmonika Rp 27,500.00 Rp 28,100.00
m²
Kawat Kasa Rp 30,000.00 Rp 30,600.00

Kayu Meranti
4/6 p = 4 m
Rp 1,900,000.00 Rp 1,950,000.00
5/7 p = 4 m
8/10
m³
8/12
Rp 2,000,000.00 Rp 2,100,000.00
6/10
6/12
Papan (Segala Ukuran) Rp 2,250,000.00 Rp 2,500,000.00

Kayu Kruing
3/5
4/6 Rp 2,200,000.00 Rp 2,244,000.00
5/7 m³
6/12 p < 4 m
8/12 p < 4 m Rp 2,600,000.00 Rp 2,700,000.00
8/15 p < 4 m

Kayu Bengkirai
2/3
3/5
m³
8/12 Rp 2,850,000.00 Rp 3,000,000.00
8/15
Papan (Segala Ukuran)

Kayu Kamper
2/3
3/5
4/6
m³ Rp 4,600,000.00 Rp 4,600,000.00
6/12
6/15
8/12
Papan (Segala Ukuran) Rp 5,600,000.00 Rp 5,712,000.00
Kayu List 1-5 cm m Rp 4,000.00 Rp 4,100.00

Kayu Tahun Rp 765,000.00 Rp 1,000,000.00

m³
 m³
Papan Tahun Rp 750,000.00 Rp 1,020,000.00

Kayu Jati
Bojonegoro
Rp 12,500,000.00 Rp 13,000,000.00
Papan Bojonegoro
Malang Rp 9,000,000.00 Rp 9,100,000.00
m³
Papan Malang Rp 9,550,000.00 Rp 9,650,000.00

Madiun/Ngawi
Rp 10,000,000.00 Rp 10,100,000.00
Papan Madiun/Ngawi

Kayu Sirap m² Rp 55,000.00 Rp 60,000.00

Kayu Bakar m³ Rp 250,000.00 Rp 260,000.00

Kertas Gosok lembar Rp 3,500.00 Rp 4,000.00

Ubin PC Abu-Abu
20 × 20 Rp 800.00 Rp 850.00
30 × 30 Rp 1,800.00 Rp 1,850.00
Ubin PC Warna

20 × 20 Rp 2,400.00 Rp 2,500.00
30 × 30 Rp 2,400.00 Rp 2,500.00
Ubin Wafel
20 × 20 Rp 1,050.00 Rp 1,100.00
Keramik
10 × 20 Rp 675.00 Rp 700.00
buah
15 × 15 Rp 800.00 Rp 900.00
15 × 20 Rp 900.00 Rp 1,000.00
20 × 20 Rp 1,250.00 Rp 1,300.00
25 × 25 Rp 3,650.00 Rp 3,750.00
Keramik Polos
30 × 30 Rp 3,600.00 Rp 3,700.00
Keramik Motif
30 × 30 Rp 4,250.00 Rp 4,350.00
Keramik Dinding
20 × 20 Rp 2,500.00 Rp 2,600.00
20 × 25 Rp 2,500.00 Rp 2,600.00

Ubin PC Polos 20 × 20 Rp 20,000.00 Rp 25,000.00

Ubin PC Abu-Abu
20 × 20 Rp 15,000.00 Rp 20,000.00
30 × 30 Rp 27,500.00 Rp 30,000.00
Ubin PC Warna
20 × 20 Rp 25,000.00 Rp 27,500.00
30 × 30
Ubin Wafel
20 × 20 Rp 20,000.00 Rp 20,000.00
m²
Keramik
20 × 20 Rp 30,000.00 Rp 35,000.00
Keramik Polos
30 × 30 Rp 40,000.00 Rp 42,500.00
Keramik Motif
40 × 40 Rp 36,000.00 Rp 36,000.00
Keramik Dinding
20 × 25 Rp 37,500.00 Rp 40,000.00
Vinyl Rp 55,000.00 Rp 60,000.00

Kunci Tanam 808 Rp 13,000.00 Rp 13,300.00

Kunci Tanam Besar (Merk Kuda Terbang) Silinder Rp 81,000.00 Rp 82,700.00
buah
Kunci Tanam Antik Rp 170,000.00 Rp 173,400.00
Kunci Tanam KM/WC Rp 45,000.00 Rp 46,000.00

Kuas buah Rp 6,000.00 Rp 6,300.00

Kloset Jongkok Porselen Rp 95,000.00 Rp 96,900.00

Kloset Jongkok Taraso buah Rp 45,000.00 Rp 45,900.00
Kloset Duduk Rp 800,000.00 Rp 816,000.00

Kran Air Ø ½" Rp 35,000.00 Rp 35,700.00

buah
Kran Air Ø ¾" Rp 35,000.00 Rp 35,700.00

Lem (Merk Rajawali) kg Rp 6,500.00 Rp 8,500.00

Lem Kayu kg Rp 38,000.00 Rp 38,800.00

Lampu Pijar 25 watt Rp 5,000.00 Rp 5,100.00

Lampu TL 1 × 20 watt buah Rp 75,000.00 Rp 76,500.00
Lampu Pijar 2 × 20 watt Rp 90,000.00 Rp 91,800.00

Vitting Lampu buah Rp 15,900.00 Rp 16,300.00

Minyak Cat Afduner liter Rp 8,000.00 Rp 8,500.00

Paku Kayu Ukuran 2", 3", 4" Rp 9,000.00 Rp 9,200.00

Paku Kayu Ukuran 1", 11½" kg Rp 9,000.00 Rp 9,200.00
Paku Payung Rp 12,000.00 Rp 12,300.00
Paku Sekrup Segala Ukuran buah Rp 300.00 Rp 350.00
Paku Kait buah/kg Rp 1,200.00 Rp 1,300.00

Pasir Urug Rp 30,000.00

Pasir Pasang m³ Rp 36,000.00
Pasir Cor Rp 36,000.00

Pasang Titik Lampu + Instalasi Titik Rp 65,000.00 Rp 65,000.00

Pintu Besi (Harmonika) Rp 1,600,000.00 Rp 1,632,000.00

m²
Pintu Gulung (Rolling Door) Rp 650,000.00 Rp 663,000.00

Paving Block m² Rp 25,000.00 Rp 30,000.00

Pipa PVC Ø ½" - 4 m Rp 6,000.00 Rp 6,200.00

Pipa PVC Ø ¾" - 4 m Rp 7,000.00 Rp 7,200.00
m
Pipa PVC Ø 3" - 4 m Rp 15,000.00 Rp 15,300.00
Pipa PVC Ø 4" - 4 m Rp 20,000.00 Rp 20,400.00

Pipa Air GI ½" - 6m Rp 22,500.00 Rp 23,000.00

Pipa Air GI ¾" - 6m buah Rp 25,500.00 Rp 27,000.00
Pipa Air GI 3" - 6m Rp 300,000.00

Pipa Galvanis 1½" Rp 39,000.00 Rp 39,800.00

Pipa Galvanis 1" m Rp 27,900.00 Rp 28,500.00
 m
Pipa Galvanis 3" Rp 105,000.00 Rp 107,100.00

Plamir Dinding Rp 5,000.00 Rp 7,500.00

Plamir Kayu (Merk Pedang) kg Rp 10,000.00 Rp 13,300.00
Plamir Besi Rp 25,000.00 Rp 30,000.00

Plitur liter Rp 18,000.00 Rp 18,400.00

Portland Cement (PC) 40 kg Semen Gresik Rp 28,000.00 Rp 30,000.00

Portland Cement (PC) 50 kg Semen Gresik zak Rp 32,500.00 Rp 35,000.00
Portland Cement (PC) 40 kg Indocement Rp 24,500.00 Rp 25,000.00
Portland Cement (PC) 40 kg Semen Gresik Rp 975.00 Rp 995.00
Portland Cement (PC) 50 kg Semen Gresik Rp 975.00 Rp 995.00
kg
Portland Cement (PC) Putih Semen Gresik Rp 1,400.00 Rp 1,425.00
Semen Warna Rp 4,500.00 Rp 4,590.00
Semen Merah m³ Rp 75,000.00 Rp 85,000.00

Riool buah Rp 50,000.00 Rp 55,000.00

Sabun buah Rp 11,000.00 Rp 11,300.00

Saklar Tunggal buah Rp 37,500.00 Rp 38,500.00

Saklar Ganda buah Rp 42,500.00 Rp 43,500.00

Sekering Kas 1 Group MCB Rp 100,000.00 Rp 100,000.00

Sekering Kas 2 Group MCB unit Rp 125,000.00 Rp 125,000.00
Sekering Kas 3 Group MCB Rp 175,000.00 Rp 175,000.00

Seng Gelombang Kecil (240 × 90) cm Rp 33,000.00 Rp 33,700.00

Seng Gelombang Kecil (300 × 80) cm Rp 90,000.00 Rp 91,800.00
lembar
Seng Gelombang Kecil (300 × 90) cm Rp 42,500.00 Rp 43,400.00
Seng Gelombang Alumunium (600 × 800) cm

Seng Plat BJLS 30 Ukuran 40 Rp 30,000.00 Rp 31,000.00

Seng Plat BJLS 30 Ukuran 50 m Rp 24,000.00 Rp 25,000.00

Seng Plat BJLS 30 Ukuran 60 Rp 35,000.00 Rp 35,700.00
Seng Plat BJLS 30 Ukuran 70 Rp 37,500.00 Rp 38,500.00
Seng Plat BJLS 30 Ukuran 90 Rp 40,000.00 Rp 41,000.00

Sirtu m³ Rp 145,000.00 Rp 147,900.00

Soda Api kg Rp 10,000.00 Rp 10,200.00

Spirtus liter Rp 12,500.00 Rp 14,000.00

Stop Kontak buah Rp 30,000.00 Rp 30,600.00

Tanah Urug Rp 75,000.00 Rp 76,500.00

m³
Tanah Urug Katel (Taman) Rp 85,000.00 Rp 86,700.00

Tenslah Pecah Tangan 1/2 cm Rp 135,000.00

Tenslah Pecah Tangan 2/3 cm Rp 120,000.00 Rp 135,000.00
Tenslah Pecah Tangan 3/5 cm Rp 110,000.00 Rp 120,000.00
Tenslah Pecah Tangan (4/6 - 5/7) cm m³ Rp 110,000.00 Rp 120,000.00
Tenslah Pecah Mesin 1/1 cm Rp 145,000.00 Rp 160,000.00
 m³

Tenslah Pecah Mesin 1/2 cm Rp 130,000.00 Rp 145,000.00

Tenslah Pecah Mesin 2/3 cm Rp 120,000.00 Rp 135,000.00

Teakwood (120 × 240) lembar Rp 75,000.00 Rp 76,500.00

Teak Oil Rp 30,000.00 Rp 30,600.00

liter
Tinner Rp 15,000.00 Rp 20,000.00

Teer/Residu kg Rp 7,500.00 Rp 8,000.00

Urinoir buah Rp 75,000.00 Rp 76,500.00

Wastafel buah Rp 350,000.00 Rp 357,000.00

 ANALISA HARGA SATUAN PEKERJAAN

NO uraian harga satuan harga pekerjaan

1 1 m² Galian tanah pondasi
Upah 0.025 Oh Mandor @ Rp 42,500.00 Rp 1,062.50
0.750 Oh Pekerja @ Rp 30,000.00 Rp 22,500.00
Jml /m³ = Rp 23,562.50

2 1 m² Lantai Kerja Beton Tumbuk 1 PC : 3 PS : 5 KR t = 5 cm

Bahan
173.000 kg Semen PC @ Rp 1,024.80 Rp 177,290.40
0.570 m³ Pasir beton @ Rp 130,000.00 Rp 74,100.00
0.870 m³ Steinslag pecah tangan 2/3 @ Rp 140,000.00 Rp 121,800.00
Upah
0.080 Oh Mandor @ Rp 42,500.00 Rp 3,400.00
0.025 Oh Kepala tukang batu @ Rp 40,000.00 Rp 1,000.00
0.250 Oh Tukang batu @ Rp 37,500.00 Rp 9,375.00
1.650 Oh Pekerja @ Rp 30,000.00 Rp 49,500.00
Jml /m³ = Rp 436,465.40

3 1 m³ Pondasi Beton Bertulang ( 150 kg besi + bekisting )

Bahan
0.200 m³ Balok Meranti @ Rp 784,000.00 Rp 156,800.00
1.500 kg Paku segala ukuran @ Rp 9,800.00 Rp 14,700.00
0.400 ltr Minyak bekisting @ Rp 10,000.00 Rp 4,000.00
150.000 kg Besi beton @ Rp 3,635.18 Rp 545,277.00
2.250 kg Kawat beton @ Rp 11,200.00 Rp 25,200.00
323.000 kg Semen PC @ Rp 1,024.80 Rp 331,010.40
0.520 m³ Pasir beton @ Rp 130,000.00 Rp 67,600.00
0.780 m³ Steinslag pecah mesin 2/3 @ Rp 140,000.00 Rp 109,200.00
Upah
0.165 Oh Mandor @ Rp 42,500.00 Rp 7,012.50
0.245 Oh Kepala tukang batu @ Rp 40,000.00 Rp 9,800.00
0.350 Oh Tukang batu @ Rp 37,500.00 Rp 13,125.00
1.040 Oh Tukang kayu @ Rp 37,500.00 Rp 39,000.00
1.050 Oh Tukang besi @ Rp 37,500.00 Rp 39,375.00
3.900 Oh Pekerja @ Rp 30,000.00 Rp 117,000.00
Jml /m³ = Rp 1,479,099.90

4 1 m³ Kolom Beton Bertulang ( 200 kg besi + bekisting )

Bahan
0.4 m³ Papan Meranti ( 3 x 20 ) cm @ Rp 18,700.00 Rp 7,480.00
4 kg Paku segala ukuran @ Rp 9,800.00 Rp 39,200.00
2 ltr Minyak bekisting @ Rp 10,000.00 Rp 20,000.00
0.15 m³ Balok Meranti @ Rp 784,000.00 Rp 117,600.00
3.5 lbr Multiplex t = 9 mm @ Rp 100,800.00 Rp 352,800.00
20 btg Dolken Ø 8 - 10 / 4m @ Rp 20,000.00 Rp 400,000.00
150 kg Besi beton D 16 @ Rp 3,635.18 Rp 545,277.00
4.5 kg Kawat beton @ Rp 11,200.00 Rp 50,400.00
323 kg Semen PC @ Rp 1,024.80 Rp 331,010.40
0.52 m³ Pasir beton @ Rp 130,000.00 Rp 67,600.00
0.78 m³ Steinslag pecah mesin 2/3 @ Rp 140,000.00 Rp 109,200.00
Upah
0.25 Oh Mandor @ Rp 42,500.00 Rp 10,625.00
0.57 Oh Kepala tukang batu @ Rp 40,000.00 Rp 22,800.00
0.35 Oh Tukang batu @ Rp 37,500.00 Rp 13,125.00
3.3 Oh Tukang kayu @ Rp 37,500.00 Rp 123,750.00
2.1 Oh Tukang besi @ Rp 37,500.00 Rp 78,750.00
7.3 Oh Pekerja @ Rp 30,000.00 Rp 219,000.00
Jml /m³ = Rp 2,508,617.40

5 Urugan kembali ( per m3 )

Upah 0.0019 Oh Mandor @ Rp 42,500.00 Rp 80.75
0.192 Oh Pekerja @ Rp 30,000.00 Rp 5,760.00
Jml /m³ = Rp 5,840.75
 ANALISA JUMLAH BAHAN

Pekerjaan Uraian Kebutuhan per m3 Volume (m3) Jumlah Kebutuhan Bahan Durasi Kebutuhan/ hari Harga Satuan

Lantai Kerja Beton Tumbuk 1 PC : 3 PS : 5 KR t = 5 cm 173 kg Semen PC 0.01 700.65 kg = 14.01 zak = 15 zak 1 15.00 zak Rp 51,240.00
0.57 m³ Pasir beton 1.75 4.05 2.31 m³ = 3693.60 kg = 4 ton = 6.5 ton 1 6.50 ton Rp 81,250.00
0.87 m³ Steinslag pecah tangan 2/3 1.15 3.52 m³ = 5 m³ 1 5.00 m³ Rp 140,000.00

1 m³ Pondasi Beton Bertulang ( 150 kg besi + bekisting ) 0.2 m³ Balok Meranti 5/7 5.00 4.46 m³ = 63.64 lonjor = 64 lonjor 7 9.14 lonjor Rp 10,900.00
1.5 kg Paku segala ukuran 0.67 33.41 kg = 34 kg 7 4.86 kg Rp 9,800.00
0.4 ltr Minyak bekisting 2.50 8.91 ltr = 9 liter 7 1.29 liter Rp 10,000.00
150 kg Besi beton d 16 0.01 3341.25 kg = 80.06 m' = 7 lonjor = 7 lonjor 7 1.00 lonjor Rp 105,752.00
22.28
2.25 kg Kawat beton 0.44 50.12 kg = 55 kg 7 7.86 kg Rp 11,200.00
323 kg Semen PC 0.00 7194.83 kg = 143.90 zak = 145 zak 7 20.71 zak Rp 51,240.00
0.52 m³ Pasir beton 1.92 11.58 m³ = 18532.80 kg = 19 ton = 30 ton 7 4.29 ton Rp 81,250.00
0.78 m³ Steinslag pecah mesin 2/3 1.28 17.37 m³ = 20 m³ 7 2.86 m³ Rp 140,000.00

1 m³ Kolom Beton Bertulang ( 200 kg besi + bekisting ) 0.4 m³ Papan Meranti ( 3 x 20 ) cm 2.50 1.27 m³ = 36.21 batang = 37 batang 4 9.25 batang Rp 18,700.00
4 kg Paku segala ukuran 0.25 12.67 kg = 13 kg 4 3.25 kg Rp 9,800.00
2 ltr Minyak bekisting 0.50 6.34 ltr = 6.5 liter 4 1.63 liter Rp 10,000.00
0.15 m³ Balok Meranti 6.67 0.48 m³ = 6.79 lonjor = 7 lonjor 4 1.75 lonjor Rp 10,900.00
3.5 lbr Multiplex t = 9 mm 0.29 11.09 lbr = 12 lembar 4 3.00 lembar Rp 100,800.00
20 btg Dolken Ø 8 - 10 / 4m 0.05 3.17 63.36 btg = 65 batang 4 16.25 batang Rp 20,000.00
150 kg Besi beton d 16 0.01 475.20 kg = 11.39 m' = 1 lonjor = 1 lonjor 4 0.25 lonjor Rp 105,752.00
4.5 kg Kawat beton 0.22 14.26 kg = 10 kg 4 2.50 kg Rp 11,200.00
323 kg Semen PC 0.00 1023.26 kg = 20.47 zak = 20 zak 4 5.00 zak Rp 51,240.00
0.52 m³ Pasir beton 1.92 1.65 m³ = 2635.78 kg = 3 ton = 4 ton 4 1.00 ton Rp 81,250.00
0.78 m³ Steinslag pecah mesin 2/3 1.28 2.47 m³ = 2.5 m³ 4 0.63 m³ Rp 140,000.00
 RENCANA ANGGARAN BANGUNAN

Harga Jumlah Bobot

No. Jenis Pekerjaan Volume
Satuan Harga %
galian pondasi 125.55 m³ Rp 23,562.50 Rp 2,958,271.88 6.41
lantai kerja 4.05 m³ Rp 436,465.40 Rp 1,767,684.87 3.83
pondasi footplat 22.28 m³ Rp 1,479,099.90 Rp 32,946,950.27 71.34
kolom pendek 3.17 m³ Rp 2,508,617.40 Rp 7,947,299.92 17.21
urugan tanah kembali bekas galian 96.06 m³ Rp 5,840.75 Rp 561,044.92 1.21
total Rp 46,181,251.86 100.00
 TIME SCHEDULE

Jumlah BOBOT Hari

Jenis Pekerjaan M
Harga (%) 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
Pekerjaan Pondasi
1 Galian pondasi 2,958,271.88 6.406 0.915 0.915 0.915 0.915 0.915 0.915 0.915
5 Lantai Kerja 1,767,684.87 3.828 3.828
6 Pondasi Foot Plat 32,946,950.27 71.343 10.192 10.192 10.192 10.192 10.192 10.192 10.192
6 Kolom pendek pondasi tepi 7,947,299.92 17.209 4.302 4.302 4.302 4.302
8 Urugan Tanah kembali bekas galian 561,044.92 1.215 0.607
JUMLAH PERSENTASE 46,181,251.86 100.000
JUMLAH BOBOT 0.915 0.915 0.915 0.915 0.915 0.915 0.915 3.828 10.192 10.192 10.192 10.192 10.192 10.192 10.192 4.302 4.302 4.302 4.302 0.607
JUMLAH BOBOT KOMULATIF 0.00 0.915 1.830 2.745 3.660 4.576 5.491 6.406 10.233 20.425 30.617 40.809 51.001 61.193 71.384 81.576 85.878 90.181 94.483 98.785 99.393
TIME SCHEDULE

Hari
21

0.607

0.607
100.000
 Jumlah BOBOT
No. Jenis Pekerjaan M
Harga (%) 1 2 3 4 5 6 7
Pekerjaan Pondasi
1 Galian pondasi 2,958,271.88 6.406 0.915 0.915 0.915 0.915 0.915 0.915 0.915
2 Lantai Kerja 1,767,684.87 3.828
3 Pondasi Foot Plat 32,946,950.27 71.343
4 Kolom pendek pondasi tepi 7,947,299.92 17.209
5 Urugan Tanah kembali bekas galian 561,044.92 1.215
JUMLAH PERSENTASE 46,181,251.86 100.000
JUMLAH BOBOT 0.915 0.915 0.915 0.915 0.915 0.915 0.915
JUMLAH BOBOT KOMULATIF 0.00 0.915 1.830 2.745 3.660 4.576 5.491 6.406

NO URAIAN VOL HRG SAT JML HRG 0 1 2 3 4 5 6 7

CASH IN
1 termijn 1 Rp 18,472,500.75
2 termijn 2 Rp 18,472,500.75
3 termijn 3 Rp 9,236,250.37
JUMLAH Rp - Rp - Rp - Rp - Rp - Rp - Rp - Rp -

CASH OUT
1 Pekerjaan
1 galian pondasi mandor 1 Rp 42,500.00 Rp 42,500.00 Rp 297,500.00
pekerja 14 Rp 30,000.00 Rp 420,000.00 Rp 2,940,000.00
2 lantai kerja Mandor 1 Rp 42,500.00 Rp 42,500.00
Kepala tukang batu 1 Rp 40,000.00 Rp 40,000.00
Tukang batu 1 Rp 37,500.00 Rp 37,500.00
Pekerja 5 Rp 30,000.00 Rp 150,000.00
Semen PC 15 zak Rp 51,240.00 Rp 768,600.00 Rp 768,600.00
Pasir beton 6.5 ton Rp 81,250.00 Rp 528,125.00 Rp 528,125.00
Steinslag pecah tangan 2/3 5 m³ Rp 140,000.00 Rp 700,000.00 Rp 700,000.00
3 pondasi footplat Mandor 1 Rp 42,500.00 Rp 42,500.00
Kepala tukang batu 1 Rp 40,000.00 Rp 40,000.00
Tukang batu 2 Rp 37,500.00 Rp 75,000.00
Tukang kayu 4 Rp 37,500.00 Rp 150,000.00
Tukang besi 4 Rp 37,500.00 Rp 150,000.00
Pekerja 13 Rp 30,000.00 Rp 390,000.00
Balok Meranti 5/7 64 lonjor Rp 10,900.00 Rp 697,600.00 Rp 348,800.00
Paku segala ukuran 34 kg Rp 9,800.00 Rp 333,200.00 Rp 166,600.00
Minyak bekisting 9 liter Rp 10,000.00 Rp 90,000.00 Rp 45,000.00
Besi beton d 16 7 lonjor Rp 105,752.00 Rp 740,264.00 Rp 370,132.00
Kawat beton 55 kg Rp 11,200.00 Rp 616,000.00 Rp 308,000.00
Semen PC 145 zak Rp 51,240.00 Rp 7,429,800.00 Rp 3,714,900.00
Pasir beton 30 ton Rp 81,250.00 Rp 2,437,500.00 Rp 1,218,750.00
Steinslag pecah mesin 2/3 20 m³ Rp 140,000.00 Rp 2,800,000.00 Rp 1,400,000.00
4 kolom pendek Mandor 1 Rp 42,500.00 Rp 42,500.00
Kepala tukang batu 1 Rp 40,000.00 Rp 40,000.00
Tukang batu 1 Rp 37,500.00 Rp 37,500.00
Tukang kayu 3 Rp 37,500.00 Rp 112,500.00
Tukang besi 2 Rp 37,500.00 Rp 75,000.00
Pekerja 6 Rp 30,000.00 Rp 180,000.00
Papan Meranti ( 3 x 20 ) cm 37 batang Rp 18,700.00 Rp 691,900.00
Paku segala ukuran 13 kg Rp 9,800.00 Rp 127,400.00
Minyak bekisting 6.5 liter Rp 10,000.00 Rp 65,000.00
Balok Meranti 7 lonjor Rp 10,900.00 Rp 76,300.00
Multiplex t = 9 mm 12 lembar Rp 100,800.00 Rp 1,209,600.00
Dolken Ø 8 - 10 / 4m 65 batang Rp 20,000.00 Rp 1,300,000.00
 Besi beton d 16 1 lonjor Rp 105,752.00 Rp 105,752.00
Kawat beton 10 kg Rp 11,200.00 Rp 112,000.00
Semen PC 20 zak Rp 51,240.00 Rp 1,024,800.00
Pasir beton 4 ton Rp 81,250.00 Rp 325,000.00
Steinslag pecah mesin 2/3 2.5 m³ Rp 140,000.00 Rp 350,000.00
5 urugan tanah kembali bekas galian Mandor 1 Rp 42,500.00 Rp 42,500.00
Pekerja 10 Rp 30,000.00 Rp 300,000.00
Bunga Bank Rp 2,050,000.00
JUMLAH Rp 26,988,841.00 Rp 9,568,907.00 Rp - Rp 3,237,500.00
BALANCE
kelebihan kas Rp (9,568,907.00) Rp - Rp (3,237,500.00)
akumulasi kelebihan kas Rp (9,568,907.00) Rp 431,093.00 Rp (2,806,407.00)
modal Rp 20,500,000.00 Rp 10,000,000.00 Rp 3,000,000.00
saldo awal Rp 431,093.00 Rp 431,093.00 Rp 193,593.00
pengembalian modal
saldo akhir Rp 431,093.00 Rp 431,093.00 Rp 193,593.00
 TIME SCHEDULE

Hari
8 9 10 11 12 13 14 15 16 17 18

3.828
10.192 10.192 10.192 10.192 10.192 10.192 10.192
4.302 4.302 4.302

3.828 10.192 10.192 10.192 10.192 10.192 10.192 10.192 4.302 4.302 4.302
10.233 20.425 30.617 40.809 51.001 61.193 71.384 81.576 85.878 90.181 94.483

CASH FLOW PROJECTION

Angka dalam ribuan rupiah

8 9 10 11 12 13 14 15 16 17 18

Rp 18,472,500.75
Rp 18,472,500.75

Rp - Rp - Rp 18,472,500.75 Rp - Rp - Rp - Rp 18,472,500.75 Rp - Rp - Rp - Rp -

Rp 42,500.00
Rp 40,000.00
Rp 37,500.00
Rp 150,000.00

Rp 255,000.00
Rp 240,000.00
Rp 450,000.00
Rp 900,000.00
Rp 900,000.00
Rp 2,340,000.00
Rp 348,800.00
Rp 166,600.00
Rp 45,000.00
Rp 370,132.00
Rp 308,000.00
Rp 3,714,900.00
Rp 1,218,750.00
Rp 1,400,000.00

Rp 345,950.00 Rp 345,950.00
Rp 63,700.00 Rp 63,700.00
Rp 32,500.00 Rp 32,500.00
Rp 38,150.00 Rp 38,150.00
Rp 604,800.00 Rp 604,800.00
Rp 650,000.00 Rp 650,000.00
 Rp 52,876.00 Rp 52,876.00
Rp 56,000.00 Rp 56,000.00
Rp 512,400.00 Rp 512,400.00
Rp 162,500.00 Rp 162,500.00
Rp 175,000.00 Rp 175,000.00

Rp 2,050,000.00
Rp - Rp 7,572,182.00 Rp - Rp - Rp - Rp 2,693,876.00 Rp 7,405,000.00 Rp - Rp 2,693,876.00 Rp - Rp -

Rp - Rp (7,572,182.00) Rp 18,472,500.75 Rp - Rp - Rp (2,693,876.00) Rp 11,067,500.75 Rp - Rp (2,693,876.00) Rp - Rp -

Rp 193,593.00 Rp (7,378,589.00) Rp 18,593,911.75 Rp 18,593,911.75 Rp 18,593,911.75 Rp 15,900,035.75 Rp 26,967,536.49 Rp 6,467,536.49 Rp 3,773,660.49 Rp 3,773,660.49 Rp 3,773,660.49
Rp 7,500,000.00
Rp 193,593.00 Rp 121,411.00 Rp 18,593,911.75 Rp 18,593,911.75 Rp 18,593,911.75 Rp 15,900,035.75 Rp 26,967,536.49 Rp 6,467,536.49 Rp 3,773,660.49 Rp 3,773,660.49 Rp 3,773,660.49
Rp 20,500,000.00
Rp 193,593.00 Rp 121,411.00 Rp 18,593,911.75 Rp 18,593,911.75 Rp 18,593,911.75 Rp 15,900,035.75 Rp 6,467,536.49 Rp 6,467,536.49 Rp 3,773,660.49 Rp 3,773,660.49 Rp 3,773,660.49
 19 20 21

4.302
0.607 0.607

4.302 0.607 0.607

98.785 99.393 100.000

19 20 21

Rp 18,472,500.75
Rp 18,472,500.75
Rp 9,236,250.37 Rp 9,236,250.37
Rp - Rp - Rp 9,236,250.37 Rp 46,181,251.86

Rp 297,500.00
Rp 2,940,000.00
Rp 42,500.00
Rp 40,000.00
Rp 37,500.00
Rp 150,000.00
Rp 768,600.00
Rp 528,125.00
Rp 700,000.00
Rp 42,500.00 Rp 297,500.00
Rp 40,000.00 Rp 280,000.00
Rp 75,000.00 Rp 525,000.00
Rp 150,000.00 Rp 1,050,000.00
Rp 150,000.00 Rp 1,050,000.00
Rp 390,000.00 Rp 2,730,000.00
Rp 697,600.00
Rp 333,200.00
Rp 90,000.00
Rp 740,264.00
Rp 616,000.00
Rp 7,429,800.00
Rp 2,437,500.00
Rp 2,800,000.00
Rp 170,000.00 Rp 170,000.00
Rp 160,000.00 Rp 160,000.00
Rp 150,000.00 Rp 150,000.00
Rp 450,000.00 Rp 450,000.00
Rp 300,000.00 Rp 300,000.00
Rp 720,000.00 Rp 720,000.00
Rp 691,900.00
Rp 127,400.00
Rp 65,000.00
Rp 76,300.00
Rp 1,209,600.00
Rp 1,300,000.00
 Rp 105,752.00
Rp 112,000.00
Rp 1,024,800.00
Rp 325,000.00
Rp 350,000.00
Rp 85,000.00 Rp 85,000.00
Rp 600,000.00 Rp 600,000.00
Rp 2,050,000.00
Rp - Rp - Rp 3,482,500.00 Rp 36,653,841.00

Rp - Rp - Rp 5,753,750.37 Rp 9,527,410.86
Rp 3,773,660.49 Rp 3,773,660.49 Rp 9,527,410.86

Rp 3,773,660.49 Rp 3,773,660.49 Rp 9,527,410.86

Rp 3,773,660.49 Rp 3,773,660.49 Rp 9,527,410.86

tanggal sebanyak satuan hari harga jumlah harga
galian pondasi
mandor 1 7 Rp 42,500.00 Rp 297,500.00
pekerja 14 7 Rp 30,000.00 Rp 2,940,000.00
lantai kerja
Mandor 1 1 Rp 42,500.00 Rp 42,500.00
Kepala tukang batu 1 1 Rp 40,000.00 Rp 40,000.00
Tukang batu 1 1 Rp 37,500.00 Rp 37,500.00
Pekerja 5 1 Rp 30,000.00 Rp 150,000.00
Semen PC 15 zak Rp 51,240.00 Rp 768,600.00
Pasir beton 6.5 ton Rp 130,000.00 Rp 845,000.00
Steinslag pecah tangan 2/3 5 m³ Rp 140,000.00 Rp 700,000.00
pondasi footplat
Mandor 1 7 Rp 42,500.00 Rp 297,500.00
Kepala tukang batu 1 7 Rp 40,000.00 Rp 280,000.00
Tukang batu 2 7 Rp 37,500.00 Rp 525,000.00
Tukang kayu 4 7 Rp 37,500.00 Rp 1,050,000.00
Tukang besi 4 7 Rp 37,500.00 Rp 1,050,000.00
Pekerja 13 7 Rp 30,000.00 Rp 2,730,000.00
Balok Meranti 5/7 64 lonjor Rp 10,900.00 Rp 697,600.00
Paku segala ukuran 34 kg Rp 9,800.00 Rp 333,200.00
Minyak bekisting 9 liter Rp 10,000.00 Rp 90,000.00
Besi beton d 16 7 lonjor Rp 105,752.00 Rp 740,264.00
Kawat beton 55 kg Rp 11,200.00 Rp 616,000.00
Semen PC 145 zak Rp 51,240.00 Rp 7,429,800.00
Pasir beton 30 ton Rp 130,000.00 Rp 3,900,000.00
Steinslag pecah mesin 2/3 20 m³ Rp 140,000.00 Rp 2,800,000.00
kolom pendek
Mandor 1 4 Rp 42,500.00 Rp 170,000.00
Kepala tukang batu 1 4 Rp 40,000.00 Rp 160,000.00
Tukang batu 1 4 Rp 37,500.00 Rp 150,000.00
Tukang kayu 3 4 Rp 37,500.00 Rp 450,000.00
Tukang besi 2 4 Rp 37,500.00 Rp 300,000.00
Pekerja 6 4 Rp 30,000.00 Rp 720,000.00
Papan Meranti ( 3 x 20 ) cm 37 batang Rp 18,700.00 Rp 691,900.00
Paku segala ukuran 13 kg Rp 9,800.00 Rp 127,400.00
Minyak bekisting 6.5 liter Rp 10,000.00 Rp 65,000.00
Balok Meranti 7 lonjor Rp 10,900.00 Rp 76,300.00
Multiplex t = 9 mm 12 lembar Rp 100,800.00 Rp 1,209,600.00
Dolken Ø 8 - 10 / 4m 65 batang Rp 20,000.00 Rp 1,300,000.00
Besi beton d 16 1 lonjor Rp 105,752.00 Rp 105,752.00
Kawat beton 10 kg Rp 11,200.00 Rp 112,000.00
Semen PC 20 zak Rp 51,240.00 Rp 1,024,800.00
Pasir beton 4 ton Rp 130,000.00 Rp 520,000.00
Steinslag pecah mesin 2/3 2.5 m³ Rp 140,000.00 Rp 350,000.00
urugan tanah kembali bekas galian
Mandor 1 2 Rp 42,500.00 Rp 85,000.00
Pekerja 10 2 Rp 30,000.00 Rp 600,000.00
Rp 36,578,216.00