I Galian Tanah A B T
1 Pondasi Bangunan 1.00 + 0.50 x 0.80
2
V Kolom
1 volume P total (m) Panjang lebar
V satuan 17.00 0.15 0.15
V total
2 pembesian Diameter jumlah koof. Besi
10mm 4.00 0.62
3 Ring 6mm_100mm 1,000.00 / 100.00 x 0.52
Total
4 kapasitas tulangan
Total
4 kapasitas tulangan
Total
4 kapasitas tulangan
x 28.80 = 9.60 m3
x 48.00 = 2.76 m3
x 48.00 = 10.08 m3
1.00 = 0.0225 m3
= 0.38
= 2.47 kg
x 0.395 = 2.054 kg
= 4.5220 kg
= 200.98 kg/m3
jumlah Volume
0.02 = 13.33333 m2/m3
1.00 = 0.0300 m3
= 1.44 m3
= 2.47 kg
x 0.395 = 2.449 kg
= 4.9170 kg
= 163.90 kg/m3
jumlah Volume
0.03 = 13.33333 m2/m3
1.00 = 0.0225 m3
= 1.08 m3
= 2.47 kg
x 0.395 = 1.369333333 kg
= 3.8373 kg
= 170.55 kg/m3
jumlah Volume
0.02 = 13.33333 m2/m3
tebal
0.15 = 29.54 m2
= 4.43 m3
tebal
0.02 = 59.09 m2
jumlah
x 2.00 = 96.00 m2
x 2.00 = 0.30 m2
x 1.00 = 7.20 m2
103.50 m2
jumlah
x 2.00 = 96.00 m2
x 2.00 = 0.30 m2
x 1.00 = 7.20 m2
103.50 m2
ANALISA BAHAN DAN UPAH
Harga Satuan Upah kerja Harga Bahan Total
NO Koef. Sat. Uraian Pekerjaan
(Rp.) (Rp.) (Rp.) (Rp.)
1 2 3 4 5 6 7 8
I PEKERJAAN TANAH
1. 1m³ Galian Tanah Biasa Sedalam 1m
0.750 OH Pekerja Rp 50,000.00 Rp 37,500.00
0.025 OH Mandor Rp 70,000.00 Rp 1,750.00
Rp 39,250.00 Rp
2. 1m3 Urugan Pasir
1.200 m³ pasir Urug Rp 160,000.00 Rp 192,000.00
0.300 OH Pekerja Rp 50,000.00 Rp 15,000.00
0.010 OH Mandor Rp 70,000.00 Rp 700.00
Rp 15,700.00 Rp 192,000.00 Rp
3. 1m³ Urugan Tanah Kembali Sedalam 1m
0.500 OH Pekerja Rp 50,000.00 Rp 25,000.00
0.050 OH Mandor Rp 70,000.00 Rp 3,500.00
Rp 28,500.00 Rp
II. PEKERJAAN PASANGAN
1. Batu belah 1 Pc : 4Pp per m³
1.200 m³ Batu belah 15/20 Rp 150,000.00 Rp 180,000.00
163.000 kg PC Rp 1,100.00 Rp 179,300.00
0.520 m³ Pasir pasang Rp 340,000.00 Rp 176,800.00
1.500 OH Pekerja Rp 50,000.00 Rp 75,000.00
0.750 OH Tukang Batu Rp 65,000.00 Rp 48,750.00
0.075 OH Mandor Rp 70,000.00 Rp 5,250.00
Rp 129,000.00 Rp 536,100.00 Rp
III. PEKERJAAN BETON
1. 1m³ Membuat beton K225
371.000 kg PC Rp 1,100.00 Rp 408,100.00
0.499 m3 Pasir Beton Rp 340,000.00 Rp 169,514.29
0.776 m3 Koral Beton Rp 300,000.00 Rp 232,666.67
215.000 lt Air Rp 20.00 Rp Rp 4,300.00
1.650 OH Pekerja Rp 50,000.00 Rp 82,500.00
0.275 OH Tukang Batu Rp 65,000.00 Rp 17,875.00
0.083 OH Mandor Rp 70,000.00 Rp 5,810.00
Rp 106,185.00 Rp 814,580.95 Rp
2. 1 kg Pembesian dengan Besi Polos
1.050 kg Besi Beton (polos) Rp 9,000.00 Rp 9,450.00
0.015 kg Kawat Beton Rp 15,000.00 Rp 225.00
0.007 OH Pekerja Rp 50,000.00 Rp 350.00
0.007 OH Tukang Besi Rp 65,000.00 Rp 455.00
0.001 OH Kepala Tukang Rp Rp 0.00
0.003 OH Mandor Rp 70,000.00 Rp 210.00
Rp 1,015.00 Rp 9,675.00 Rp
3. 1m² Pasang Bekisting untuk Sloof
0.045 m³ Kayu kelas III Rp 1,900,000.00 Rp 85,500.00
0.300 kg Paku biasa 2"-5" Rp 15,000.00 Rp 4,500.00
0.100 ltr Minyak Bekisting Rp 10,000.00 Rp 1,000.00
0.520 OH Pekerja Rp 50,000.00 Rp 26,000.00
0.260 OH Tukang Kayu Rp 65,000.00 Rp 16,900.00
0.026 OH Mandor Rp 70,000.00 Rp 1,820.00
Rp 44,720.00 Rp 91,000.00 Rp
> 1m³ Beton + Bekisting + Pembesian
1.000 m³ Beton K225 Rp 920,765.95 Rp 920,765.95
163.900 kg Penulangan Besi Rp 10,690.00 Rp 1,752,091.00
13.300 m² Bekisting Rp 135,720.00 Rp 1,805,076.00
Rp
4. 1m² Pasang Bekisting untuk Ringbalk
0.040 m³ Kayu kelas III Rp 1,900,000.00 Rp 76,000.00
0.400 kg Paku biasa 2"-5" Rp 15,000.00 Rp 6,000.00
0.200 ltr Minyak Bekisting Rp 10,000.00 Rp 2,000.00
0.015 m³ Balok Kayu Rp 1,900,000.00 Rp 28,500.00
0.660 OH Pekerja Rp 50,000.00 Rp 33,000.00
0.330 OH Tukang Kayu Rp 65,000.00 Rp 21,450.00
0.033 OH Mandor Rp 70,000.00 Rp 2,310.00
Rp 56,760.00 Rp 112,500.00 Rp
> 1m³ Beton + Bekisting + Pembesian I
1.000 m³ Beton K225 Rp 920,765.95 Rp 920,765.95
170.55 kg Penulangan Besi Rp 10,690.00 Rp 1,823,159.70
13.300 m² Bekisting Rp 169,260.00 Rp 2,251,158.00
Rp
5. 1m² Pasang Bekisting untuk Kolom
0.040 m³ Kayu kelas III Rp 1,900,000.00 Rp 76,000.00
0.400 kg Paku biasa 2"-5" Rp 15,000.00 Rp 6,000.00
0.200 ltr Minyak Bekisting Rp 10,000.00 Rp 2,000.00
0.015 m³ Balok Kayu Rp 1,900,000.00 Rp 28,500.00
0.660 OH Pekerja Rp 50,000.00 Rp 33,000.00
0.330 OH Tukang Kayu Rp 65,000.00 Rp 21,450.00
0.033 OH Mandor Rp 70,000.00 Rp 2,310.00
Rp 56,760.00 Rp 112,500.00 Rp
> 1m³ Beton + Bekisting + Pembesian I
1.000 m³ Beton K225 Rp 920,765.95 Rp 920,765.95
200.98 kg Penulangan Besi Rp 10,690.00 Rp 2,148,452.44
13.300 m² Bekisting Rp 169,260.00 Rp 2,251,158.00
Rp
IV. PEKERJAAN DINDING
1. 1m² Batu Bata 1Sp : 4Pp tebal 1/2 bata
70.000 bh Bata Merah 5 x 11 x 22 Rp 700.00 Rp 49,000.00
11.500 kg PC Rp 1,100.00 Rp 12,650.00
0.043 m³ Pasir Pasang Rp 340,000.00 Rp 14,620.00
0.300 OH Pekerja Rp 50,000.00 Rp 15,000.00
0.100 OH Tukang Batu Rp 65,000.00 Rp 6,500.00
0.015 OH Mandor Rp 70,000.00 Rp 1,050.00
Rp 22,550.00 Rp 76,270.00 Rp
V. PEKERJAAN PLESTERAN
1. 1 m² plesteran 1Pc : 4 Pp tebal 15 mm
6.240 kg Pc Rp 1,100.00 Rp 6,864.00
0.024 m³ Pasir pasang Rp 340,000.00 Rp 8,160.00
0.360 OH Pekerja Rp 50,000.00 Rp 18,000.00
0.120 OH Tukang batu Rp 65,000.00 Rp 7,800.00
0.018 OH Mandor Rp 70,000.00 Rp 1,260.00
Rp 27,060.00 Rp 15,024.00 Rp
VI. PEKERJAAN ACIAN
1. 1 m2 Pemasangan Acian
3.250 kg Pc Rp 1,100.00 Rp 3,575.00
0.200 OH Pekerja Rp 50,000.00 Rp 10,000.00
0.100 OH Tukang Batu Rp 65,000.00 Rp 6,500.00
0.010 OH Mandor Rp 70,000.00 Rp 700.00
Rp 17,200.00 Rp 3,575.00 Rp
VII. PEKERJAAN PENGECATAN
1. 1 m2 Cat tembok baru ( 1 lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup )
0.100 kg Plamir Tembok Rp 30,000.00 Rp 3,000.00
0.100 kg Cat Dasar Rp 30,000.00 Rp 3,000.00
0.260 kg Cat Penutup 2x Rp 65,000.00 Rp 16,900.00
0.020 OH Pekerja Rp 50,000.00 Rp 1,000.00
0.063 OH Tukang Cat Rp 65,000.00 Rp 4,095.00
0.003 OH Mandor Rp 70,000.00 Rp 175.00
Rp 5,270.00 Rp 22,900.00 Rp
Total Volume
(Rp.) Volume total Konversi
8 9 10 11
28.80 m3
39,250.00
207,700.00
9.60 m3
28,500.00
665,100.00
4
920,765.95
1.44 m3 1.440
1.44 m3 236.016
1.44 m3 19.152
4,477,932.95
169,260.00
1.08 m3 1.080
1.08 m3 184.192
1.08 m3 14.364
4,995,083.66
169,260.00
0.38 m3 0.383
0.38 m3 76.874
0.38 m3 5.087
5,320,376.40
98,820.00
20,775.00
28,170.00
ANALISA BAHAN DAN UPAH
total
NO Koef. Sat. Golongan Volume
OH
1 2 3 4 5 6
I PEKERJAAN TANAH
1. 1m³ Galian Tanah Biasa Sedalam 1m
0.750 OH Pekerja 28.80 m³ 21.60 `
0.025 OH Mandor 28.80 m³ 0.72
NO Uraian Pekerjaan Volume Sat. Harga Satuan (Rp.) Total Harga (Rp.)
1 2 3 4 5 6
II PEKERJAAN TANAH
1 Galian Tanah 28.800 m³ Rp. 39,250.00 Rp. 1,130,400.00
2 Urugan Pasir 2.760 m³ Rp. 207,700.00 Rp. 573,252.00
3 Urugan Tanah Kembali 9.600 m³ Rp. 28,500.00 Rp. 273,600.00
Total Pek. Tanah Rp. 1,977,252.00
III PEKERJAAN PASANGAN
1 Batu Belah 1 pc : 4pp 10.080 m³ Rp. 665,100.00 Rp 6,704,208.00
2 Batu Bata 1pc : 4pp 29.543 m³ Rp. 98,820.00 Rp 2,919,389.85
Total Pek. Pasangan Rp 9,623,597.85
IV PEKERJAAN BETON
1 Sloof Struktur 1.440 m³ Rp. 4,477,932.95 Rp. 6,448,223.45
2 Kolom Struktur 0.383 m³ Rp. 4,995,083.66 Rp. 1,910,619.50
3 Ring Balk 1.080 m³ Rp. 5,320,376.40 Rp. 5,746,006.51
Total Pek. Beton Rp. 14,104,849.46
V PEKERJAAN PLESTERAN
1 Plasteran dinding tembok ( 1pc : 4pp ) 59.085 m² Rp. 42,084.00 Rp. 2,486,533.14
Total Pek. Plesteran Rp. 2,486,533.14
VI PEKERJAAN ACIAN
1 ACIAN 103.500 m² Rp. 20,775.00 Rp. 2,150,212.50
Total Pek. Acian 2,150,212.50
VII PEKERJAAN CAT
1 Cat Tembok 103.500 m² Rp. 28,170.00 Rp. 2,915,595.00
Rp. 2,915,595.00
Total Pek. Pengecatan
JUMLAH Rp 33,258,039.95
RENCANA ANGGARAN BIAYA
I Rekap Pekerja
Golongan QTY Unit Harga Satuan Jumlah
Pekerja 126.57 OH Rp 50,000.00 Rp 6,328,602.45
Tukang 50.28 OH Rp 65,000.00 Rp 3,268,116.25
Mandor 7.67 OH Rp 70,000.00 Rp 536,813.97
Jumlah Biaya Rp 10,133,532.67
II Rekap Matrial
Bahan QTY Unit Harga Satuan Jumlah
Pasir urug 2.76 m³ Rp 160,000.00 Rp 441,600.00
Batu belah 12.096 m³ Rp 150,000.00 Rp 1,814,400.00
Pasir pasang batu 5.2416 m³
Pasir pasang bata 1.2703275 m³
Pasir pasang plester 1.41804 m³
7.9300 Rp 340,000.00 Rp 2,696,188.95