PEKERJAAN
LOKASI
TAHUN ANGGARAN
NO
URAIAN
SATUAN
HARGA SATUAN
(Rp)
A
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
BAHAN BANGUNAN
Abu Batu
Balon lampu 11 watt
Balon lampu 5 watt
Balon lampu 8 watt
Batu Kali
Batu pres paking block 10x20cm
Batu Tela
Besi Beton
Box limit
Cat Kayu
Cat Tembok
Ciping 5x7 cm dan 2x3 cm
Closed duduk
Engsel Jendela 4"
Engsel Pintu 4"
Glass block 20 x 20 cm
Grendel 3"
Grendel jungkit
Kait angin 30cm
Kawat ikat
Kawat las
Kayu besi sekap
Kayu matoa sekap
Keramik 20 x 20
Keramik 30 x 30
Kerikil
Kran air 1/2"
Kunci Tanam
Loster keramik
Meni Kayu
Minyak Cat
Paku biasa
Paku Seng
Paku Tripleks
Pasir cor, pasang, plester
Pipa GIV "
Pipa GIV 1"
Pipa GIV 2"
Pipa GIV 3/4"
Pipa Kuras bak mandi
Pipa PVC 2"
Pipa PVC 4"
Residu
Sakelar double
Sakelar engkel
Sambungan 1"
Sambungan 1/2"
Sambungan 3/4"
Sambungan PVC 2"
Sambungan PVC 4"
Saringan Air
Semen PC
Seng plat
M3
Bh
Bh
Bh
M3
Bh
Bh
Kg
Set
Kg
Kg
M3
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Kg
Btg
M3
M3
M2
M2
M3
Bh
Bh
Bh
Kg
Lt
Kg
Kg
Kg
M3
M'
M'
M'
M'
Bh
M'
M'
Ltr
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Zak
Lbr
500,000.00
40,000.00
30,000.00
35,000.00
400,000.00
3,000.00
2,500.00
25,000.00
250,000.00
50,000.00
20,000.00
600,000.00
450,000.00
40,000.00
40,000.00
40,000.00
15,000.00
20,000.00
25,000.00
25,000.00
5,000.00
3,500,000.00
2,500,000.00
80,000.00
70,000.00
500,000.00
35,000.00
120,000.00
35,000.00
25,000.00
30,000.00
20,000.00
30,000.00
30,000.00
275,000.00
30,000.00
60,000.00
75,000.00
45,000.00
25,000.00
25,000.00
40,000.00
40,000.00
25,000.00
20,000.00
15,000.00
7,500.00
8,000.00
8,000.00
15,000.00
30,000.00
80,000.00
65,000.00
NO
URAIAN
SATUAN
HARGA SATUAN
(Rp)
54
55
56
57
58
59
Seng soka
Stop Kontak
Stop kran GIV 1/2"
Tanah timbunan
Tripleks 3 mm
Wasbak aluminium
Lbr
Bh
Bh
M3
Lbr
Bh
65,000.00
30,000.00
40,000.00
60,000.00
55,000.00
350,000.00
NO
URAIAN
SATUAN
HARGA SATUAN
(Rp)
B
1
2
3
4
5
6
7
8
9
UPAH
Pekerja
Tukang Batu
Tukang Kayu
Tukang Besi
Tukang Cat
Tukang Las
Kepala Tukang
Mandor
Tukang Listrik
O/H
O/H
O/H
O/H
O/H
O/H
O/H
O/H
O/H
60,000.00
80,000.00
90,000.00
85,000.00
75,000.00
86,000.00
105,000.00
120,000.00
100,000.00
NO
URAIAN PEKERJAAN
HARGA
BAHAN
3
1 M2 Pembongkaran
0.1000 O/H Pekerja
0.0700 O/H Mandor
60,000.00
120,000.00
1 M2 Pembersihan Lapangan
0.0500 O/H Pekerja
0.0200 O/H Mandor
60,000.00
120,000.00
2,500,000.00
20,000.00
2,500,000.00
60,000.00
90,000.00
105,000.00
120,000.00
1 M3 Timbunan
0.7500 M3
0.3000 O/H
0.0100 O/H
Tanah Urug
Pekerja
Mandor
60,000.00
60,000.00
120,000.00
1 M3 Galian Tanah
0.7500 O/H
0.0250 O/H
Pekerja
Mandor
60,000.00
120,000.00
60,000.00
120,000.00
275,000.00
60,000.00
120,000.00
400,000.00
60,000.00
120,000.00
400,000.00
80,000.00
275,000.00
80,000.00
105,000.00
60,000.00
120,000.00
360,000.00
70,000.00
240,000.00
60,000.00
80,000.00
85,000.00
90,000.00
3,500,000.00
20,000.00
60,000.00
90,000.00
105,000.00
120,000.00
2,500,000.00
20,000.00
60,000.00
90,000.00
105,000.00
120,000.00
65,000.00
30,000.00
60,000.00
90,000.00
105,000.00
120,000.00
65,000.00
50,000.00
20,000.00
60,000.00
90,000.00
105,000.00
120,000.00
Untuk Pasang 1 M
3,500,000.00
20,000.00
60,000.00
90,000.00
105,000.00
120,000.00
40,000.00
20,000.00
17,500.00
3,500.00
60,000.00
85,000.00
90,000.00
1 M2 MENGETER/RESIDU KAYU 2x
0.4500 kg
Residu
0.1500
Pekerja
0.0050
Mandor
1 M2 CAT DASAR/MENI
0.2000 kg
Meni Kayu
0.1000 ltr
Tinner
0.0500
Pekerja
0.0750
Tukang Cat
0.0080
Kepala Tukang
0.0050
Mandor
7,000.00
60,000.00
90,000.00
17,000.00
20,000.00
20,000.00
60,000.00
85,000.00
90,000.00
AN
KNIK UNCEN
JUMLAH
HARGA
4
6,000.00
8,400.00
14,400.00
3,000.00
2,400.00
5,400.00
20,000.00
400.00
10,000.00
6,000.00
13,500.00
1,050.00
1,200.00
52,150.00
45,000.00
18,000.00
1,200.00
64,200.00
45,000.00
3,000.00
48,000.00
22,500.00
1,440.00
23,940.00
275,000.00
30,000.00
1,440.00
306,440.00
480,000.00
90,000.00
9,000.00
579,000.00
480,000.00
260,800.00
143,550.00
96,000.00
12,600.00
216,000.00
21,600.00
1,230,550.00
324,000.00
385,000.00
144,000.00
300,000.00
60,000.00
4,250.00
900.00
1,218,150.00
3,850,000.00
16,000.00
480,000.00
2,160,000.00
252,000.00
48,000.00
6,806,000.00
2,750,000.00
12,000.00
480,000.00
360,000.00
252,000.00
48,000.00
3,902,000.00
50,700.00
3,000.00
3,000.00
36,000.00
2,100.00
2,400.00
97,200.00
669,500.00
250,000.00
4,000.00
15,000.00
22,500.00
2,625.00
1,800.00
965,425.00
96,542.50
73,500.00
2,000.00
15,600.00
72,000.00
8,400.00
1,680.00
173,180.00
17,000.00
1,500.00
1,400.00
6,125.00
12,000.00
850.00
270.00
39,145.00
3,150.00
9,000.00
450.00
12,600.00
3,400.00
2,000.00
1,000.00
4,500.00
680.00
450.00
12,030.00
PERHITUNGAN VOLUME
KORIDOR FAKULTAS TEKNIK, UNCEN
PEKERJAAN
LOKASI
Diketahui
Panjang Bang.
Lebar Bang.
Tinggi Bang. (1)
Tinggi Bang. (2)
1 Pembersihan Awal
v
=
P
=
19.14
=
57.42
2 Pemasangan Bowplank
v
=
2
=
2
=
44.28
=
=
=
19.14
3
2.5
3.5
x
x
m
L
3
(P
+
x
m
m
m
m
L)
(
19.14
16
0.4
2.56
16
)/
0.05
12
17.22
5.6
20
5.1
20
20
b) Kolom (t = 2.5 m)
v2
=
Luas Penampang x tinggi Kolom x jumlah kolom
=
0.05
x
0.1
x
3.5
m
=
0.07
Setiap kolom menggunakan 3 buah kayu (5/10), jadi:
=
v
x
banyak kayu dalam 1 kolom
=
0.07
x
3
m
=
0.21
v kolom total
v
=
v1
+
v2
=
0.45
+
0.21
m
=
0.66
9 Pekerjaan Kuda-Kuda
a.
4
x
2
=
8
m
b.
1.9
x
1
=
1.9
m
c. 0.47
x
2
=
0.94
m
d. 0.28
x
2
=
0.56
m
e. 1.28
x
1
=
1.28
m
f. 2.27
x
2
=
4.54
m
Panjang 1 kuda-kuda
=
17.22
m
v
=
Luas Penampang x Total Panjang Batang x Banyak kuda-kuda
=
(
0.05
x
0.1
)
x
m
=
0.861
10 Pekerjaan Gording
v1
=
Luas Penampang x Panjang Gording x Banyak Gording
=
(
0.05
x
0.1
)x
m
=
0.56
v2
=
Luas Penampang x Panjang Gording x Banyak Gording
=
(
0.05
x
0.1
)x
m
=
0.51
v3
=
Luas Penampang x Panjang Gording x Banyak Gording
=
(
0.05
x
0.1
)x
m
=
0.7
10
v4
=
Luas Penampang x Panjang Gording x Banyak Gording
=
(
0.05
x
0.1
)x
m
=
0.33
Total Pekerjaan Gording
v
=
v1
+
v2
+
v3
=
0.56
+
0.51
+
0.7
m
=
2.1
11 Pekerjaan Kaso
v
=
Luas Penampang x Panjang Kaso x Banyak Kaso
=
(
0.05
x
0.07
m
=
0.71
)x
12 Pekerjaan Reng
v1
=
Luas Penampang x Panjang Reng x Banyak Reng
=
(
0.03
x
0.04
)x
m
=
0.09
v2
=
Luas Penampang x Panjang Gording x Banyak Gording
=
(
0.03
x
0.04
)x
m
=
0.09
v3
=
Luas Penampang x Panjang Gording x Banyak Gording
=
(
0.03
x
0.04
)x
m
=
0.12
v4
=
Luas Penampang x Panjang Gording x Banyak Gording
=
(
0.03
x
0.04
)x
m
=
0.06
Total Pekerjaan Reng
v
=
v1
+
v2
+
v3
=
0.09
+
0.09
+
0.12
m
=
0.35
13 Pekerjaan Kayu List
v1
=
Luas Penampang x Panjang Kayu List x Banyak Kayu List
=
(
0.05
x
0.05
)x
m
=
0.15
v2
=
Luas Penampang x Panjang Kayu List x Banyak Kayu List
=
(
0.05
x
0.05
)x
m
=
0.11
v3
=
Luas Penampang x Panjang Kayu List x Banyak Kayu List
=
(
0.05
x
0.05
)x
m
=
0.08
Total Pekerjaan Kayu List
v
=
v1
+
v2
+
v3
=
0.15
+
0.11
+
0.08
m
=
0.33
14 Pekerjaan Atap Multiroof
v
=
Luas Atap
=
Panjang atap x Lebar atap
=
21
x
2.25
x
x
2
2
3.3
20
+
+
v4
0.33
4.5
45
5.6
14
5.1
14
14
3.3
14
+
+
v4
0.06
15.3
21
15.3
94.5 m
15 Pekerjaan Listplank
v1
=
Panjang papan
=
(
x
5.6
x
+
2
5.1
x
+
8
2.25
v2
0.22
0.22
3.3
=
42
m
=
Panjang papan
=
(
2.25
=
36
m
Total Pekerjaan Listplank
v
=
v1
+
=
78
x
m
=
17.16
v2
16 Pekerjaan Nok
v
=
Panjang Nok
=
21
m
17 Pekerjaan Cat Residu Rangka Atap (Kuda-kuda)
v
=
Panjang
+
lebar
=
0.1
+
0.05
=
25.83
m
x
x
panjang total
17.22
lebar
0.05
x
x
panjang total
420
lebar
0.07
x
x
panjang total
202.5
lebar
0.04
x
x
panjang total
135.8
lebar
0.05
x
x
panjang total
133.8
panjang total
78
panjang total
x
x
banyak
10
=
=
0.22
17.16
78
+
+
lebar
0.05
x
x
panjang total
2.5
x
x
banyak
36
NO
I.
JENIS PEKERJAAN
PEKERJAAN PERSIAPAN
1 Pekerjaan Pembersihan
2 Pasang Bouwplank
II
1
2
3
4
III
IV
HARGA
BAHAN (Rp)
VOLUME
57.42 M2
44.28 M'
1.54
2.08
31.89
0.26
0.00
0.00
M3
M3
M3
M3
48,000.00
1,230,550.00
23,940.00
306,440.00
2.87 M3
1,218,150.00
0.66 M3
6,806,000.00
V
1
2
3
4
5
6
7
8
0.86
2.10
0.71
0.35
0.33
17.16
94.50
21.00
M3
M3
M3
M3
M3
M'
M2
M'
6,806,000.00
3,902,000.00
3,902,000.00
3,902,000.00
3,902,000.00
173,180.00
97,200.00
96,542.50
1
2
3
4
5
6
7
8
PEKERJAAN PENGECATAN
Cat Residu Rangka Atap (Kuda-kuda)
Cat Residu Gording
Cat Residu Kaso
Cat Residu Reng
Cat Kayu List
Cat Mani Listplank
Cat Listplank
Cat Kolom
25.83
63.00
24.30
9.51
13.38
17.16
17.16
13.50
M2
M2
M2
M2
M2
M2
M2
M2
12,600.00
12,600.00
12,600.00
12,600.00
39,145.00
12,030.00
39,145.00
39,145.00
VI
VII
PEKERJAAN TANAH
Galian Tanah
Pekerjaan Pondasi
Urugan Tanah Kembali
Urugan Pasir
PEKERJAAN FINISHING
1 Pembersihan Akhir
1.00 Ls
1,000,000.00
JUMLAH
HARGA (Rp)
0.00
0.00
0.00
73,728.00
2,559,544.00
763,494.48
78,448.64
3,475,215.12
3,497,308.65
3,497,308.65
4,491,960.00
4,491,960.00
5,859,966.00
8,194,200.00
2,765,542.50
1,376,625.60
1,305,219.00
2,971,768.80
9,185,400.00
2,027,392.50
33,686,114.40
325,458.00
793,800.00
306,180.00
119,775.60
523,760.10
206,434.80
671,728.20
528,457.50
3,475,594.20
1,000,000.00
1,000,000.00
REKAPITULASI BIAYA
PEKERJAAN
LOKASI
TAHUN ANGGARAN
I.
II
III
IV
V
VI
IX
PEKERJAAN PERSIAPAN
PEKERJAAN TANAH
PEKERJAAN LANTAI DAN BETON
PEKERJAAN KOLOM KAYU
PEKERJAAN KAYU & ATAP
PEKERJAAN PENGECATAN
PEKERJAAN FINISHING
REAL COST
REAL COST
PPN 10 % .
TOTAL COST ..
DIBULATKAN ..
TERBILANG :
IAYA
FAK. TEKNIK UNCEN
Rp
0.00
3,475,215.12
3,497,308.65
4,491,960.00
33,686,114.40
3,475,594.20
1,000,000.00
49,626,192.37
Rp
Rp
Rp
Rp
49,626,192.37
4,962,619.24
54,588,811.61
54,589,000.00
=
=
1
:
0.05
50 batang
0.1