DAFTAR ANALISA

HARGA SATUAN PEKERJAAN

NO. KOEF. URAIAN PEKERJAAN SAT. HARGA
1 2 3 4 5

1 A. 2.2.1.4 Pengukuran dan Pemasangan Bouwplank

0.1000 Pekerja O/H 120,000.00
0.1000 Tukang O/H 200,000.00
0.0100 Kepala Tukang O/H 160,000.00
0.0050 Mandor O/H 180,000.00
0.0120 Kayu Balok 5/7 M3 2,184,852.49
0.0200 Paku biasa Kg 30,000.00
0.0700 Kayu Papan 3/20 M3 2,184,852.49
Jumlah
2 A.2.3.1.1 Penggalian 1m3 Tanah biasa Sedalam 1 M
0.7500 Pekerja O/H 120,000.00
0.0250 Mandor O/H 180,000.00
Jumlah

3 A. 2.3.1.9 Urugan Tanah Kembali ( 1m3 )

0.5000 Pekerja O/H 120,000.00
0.0500 Mandor O/H 180,000.00
Jumlah

4 A. 2.3.1.11 Urugan pasir ( 1m3 )

0.3000 Pekerja O/H 120,000.00
0.0100 Mandor O/H 180,000.00
1.2000 Pasir Urug M3 1,922,109.98
Jumlah

5 Urugan Tanah ( 1m3 )

0.5000 Pekerja O/H 120,000.00
0.0500 Mandor O/H 180,000.00
1.2000 Tanah M3 2,269,704.98
Jumlah

6 Urugan Batu Pecah ( 1m3 )

0.5000 Pekerja O/H 120,000.00
0.0500 Mandor O/H 180,000.00
1.2000 Tanah M3 2,037,974.98
Jumlah

6 A. 3.2.1.9 Pemasangan 1 m3 batu kosong (anstamping)

0.7800 Pekerja O/H 120,000.00
0.3900 Tukang O/H 200,000.00
0.0390 Kepala Tukang O/H 160,000.00
0.0390 Mandor O/H 180,000.00
1.2000 Batu Kali M3 2,037,974.98
0.4320 Batu Kali M3 1,922,109.98
Jumlah

7 A. 3.2.1.2 Pemasangan Pondasi Batu Belah Campuran 1SP : 4PP ( 1m3 )

1.5000 Pekerja O/H 120,000.00
0.7500 Tukang O/H 200,000.00
0.0750 Kepala Tukang O/H 160,000.00
0.0750 Mandor O/H 180,000.00
1.2000 Batu Belah M3 2,037,974.98
 163.0000 Semen Portland Kg 5,951.76
0.5200 Pasir Pasang M3 1,922,109.98
Jumlah

8 A. 4.1.1.10 Membuat ( 1m3 ) Beton mutu f'c = 24,0 Mpa / K300

1.6500 Pekerja O/H 120,000.00
0.2750 Tukang O/H 200,000.00
0.0280 Kepala Tukang O/H 160,000.00
0.0830 Mandor O/H 180,000.00
1,026.0000 Batu Belah Kg 1,358.65
406.0000 Semen Portland Kg 5,951.76
684.0000 Pasir Beton Kg 1,372.94
215.0000 Air Liter -
Jumlah

9 A. 4.1.1.2 Membuat ( 1m3 ) Beton mutu f'c = 9,8 Mpa / K125

1.6500 Pekerja O/H 120,000.00
0.2750 Tukang O/H 200,000.00
0.0280 Kepala Tukang O/H 160,000.00
0.0830 Mandor O/H 180,000.00
1,012.0000 Batu Belah Kg 1,358.65
276.0000 Semen Portland Kg 5,951.76
828.0000 Pasir Beton Kg 1,372.94
215.0000 Air Liter -
Jumlah

10 A. 4.1.1.17 Pembesian 10 kg dengan besi polos atau besi ulir Polos Ø 8 mm

0.0700 Pekerja O/H 120,000.00
0.0700 Tukang O/H 200,000.00
0.0070 Kepala Tukang O/H 160,000.00
0.0040 Mandor O/H 180,000.00
10.5000 Besi Beton Polos Ø 8 mm Kg 20,393.88
0.1500 Kawat Beton Kg 50,000.00
Jumlah

11 A. 4.1.1.17 Pembesian 10 kg dengan besi polos atau besi ulir Polos Ø 12 mm

0.0700 Pekerja O/H 120,000.00
0.0700 Tukang O/H 200,000.00
0.0070 Kepala Tukang O/H 160,000.00
0.0040 Mandor O/H 180,000.00
10.5000 Besi Beton Polos Ø 12 mm Kg 14,174.49
0.1500 Kawat Beton Kg 50,000.00
Jumlah

12 A. 4.1.1.21 Pemasangan 1 m2 bekisting untuk sloof

0.5200 Pekerja O/H 120,000.00
0.2600 Tukang O/H 200,000.00
0.0260 Kepala Tukang O/H 160,000.00
0.0260 Mandor O/H 180,000.00
0.0450 Kayu Papan Kelas lll M3 2,184,852.49
0.3000 Paku Kg 30,000.00
0.1000 Minyak Bekisting Ltr 29,450.00
Jumlah

13 A. 4.1.1.22 Pemasangan 1 m2 bekisting untuk kolom

0.6600 Pekerja O/H 120,000.00
 0.3300 Tukang O/H 200,000.00
0.0330 Kepala Tukang O/H 160,000.00
0.0330 Mandor O/H 180,000.00
0.0400 Kayu Papan Kelas lll M3 2,184,852.49
0.4000 Paku Kg 30,000.00
0.2000 Minyak Bekisting Ltr 29,450.00
0.0150 Kayu Balok Kelas lll M3 2,184,852.49
0.3500 Plywood 9 mm Lbr 250,000.00
2.0000 Dolken Kayu Ø 8-10 cm -Panjang 4 m Btg 30,000.00
Jumlah

14 A. 4.1.1.23 Pemasangan 1 m2 bekisting untuk Balok dan Ring balk

0.6600 Pekerja O/H 120,000.00
0.3300 Tukang O/H 200,000.00
0.0330 Kepala Tukang O/H 160,000.00
0.0330 Mandor O/H 180,000.00
0.0400 Kayu Papan Kelas lll M3 2,184,852.49
0.4000 Paku Kg 30,000.00
0.2000 Minyak Bekisting Ltr 29,450.00
0.0180 Kayu Balok Kelas ll M3 3,984,852.49
0.3500 Plywood 9 mm Lbr 250,000.00
2.0000 Dolken Kayu Ø 8-10 cm -Panjang 4 m Btg 30,000.00
Jumlah

14 A. 4.1.1.24 Pemasangan 1 m2 bekisting untuk Lantai

0.6600 Pekerja O/H 120,000.00
0.3300 Tukang O/H 200,000.00
0.0330 Kepala Tukang O/H 160,000.00
0.0330 Mandor O/H 180,000.00
0.0400 Kayu Papan Kelas lll M3 2,184,852.49
0.4000 Paku Kg 30,000.00
0.2000 Minyak Bekisting Ltr 29,450.00
0.0150 Kayu Balok Kelas ll M3 3,984,852.49
0.3500 Plywood 9 mm Lbr 250,000.00
6.0000 Dolken Kayu Ø 8-10 cm -Panjang 4 m Btg 30,000.00
Jumlah

15 A.4.4.3.4 Pemasangan 1 m2 lantai ubin warna ukuran 40 cm x 40 cm

0.2500 Pekerja O/H 120,000.00
0.1250 Tukang O/H 200,000.00
0.0130 Kepala Tukang O/H 160,000.00
0.0130 Mandor O/H 180,000.00
6.6300 Ubin Keramik warna 40x40 Bh 24,166.67
9.8000 Semen Portland Kg 5,951.76
0.6000 Semen Warna Kg 27,500.00
0.0450 Pasir Pasang M3 1,922,109.98
Jumlah

16 A.4.4.3.5 Pemasangan 1 m2 lantai ubin warna ukuran 30 cm x 30 cm

0.2600 Pekerja O/H 120,000.00
0.1300 Tukang O/H 200,000.00
0.0130 Kepala Tukang O/H 160,000.00
0.0130 Mandor O/H 180,000.00
11.8700 Ubin Keramik warna 30x30 Bh 14,090.91
10.0000 Semen Portland Kg 5,951.76
0.6000 Semen Warna Kg 27,500.00
0.0450 Pasir Pasang M3 75,000.00
Jumlah
17 A. 4.4.2.14 Pemasangan 1m2 Plesteran 1SP : 3PP tebal 20 mm
0.4000 Pekerja O/H 120,000.00
0.2000 Tukang O/H 200,000.00
0.0200 Kepala Tukang O/H 160,000.00
0.0220 Mandor O/H 180,000.00
10.3680 Semen Portland Kg 5,951.76
0.0310 Pasir Pasang M3 1,922,109.98
Jumlah

18 A. 4.4.2.5 Pemasangan 1m2 Plesteran 1SP : 5PP tebal 15 mm

0.3000 Pekerja O/H 120,000.00
0.1500 Tukang O/H 200,000.00
0.0150 Kepala Tukang O/H 160,000.00
0.0150 Mandor O/H 180,000.00
5.1840 Semen Portland Kg 5,951.76
0.0260 Pasir Pasang M3 1,922,109.98
Jumlah

19 A. 4.4.2.16 Pemasangan 1m2 Plesteran 1SP : 5PP tebal 20 mm

0.4000 Pekerja O/H 120,000.00
0.2000 Tukang O/H 200,000.00
0.0200 Kepala Tukang O/H 160,000.00
0.0220 Mandor O/H 180,000.00
6.9120 Semen Portland Kg 5,951.76
0.0350 Pasir Pasang M3 1,922,109.98
Jumlah

20 Pek. Pasangan 1/4 batako (1m2) 1 : 3

0.3000 Pekerja O/H 120,000.00
0.1000 Tukang O/H 200,000.00
0.0100 Kepala Tukang O/H 160,000.00
0.0150 Mandor O/H 180,000.00
12.5000 Batako Bh 26,543.44
14.3700 Semen Portland Kg 5,951.76
0.0400 Pasir Pasang M3 1,922,109.98
Jumlah

21 Pek. Pasangan 1/2 batako (1m2) 1 : 5

0.3000 Pekerja O/H 120,000.00
0.1000 Tukang O/H 200,000.00
0.0100 Kepala Tukang O/H 160,000.00
0.0150 Mandor O/H 180,000.00
12.5000 Batako Bh 26,543.44
11.5000 Semen Portland Kg 5,951.76
0.0430 Pasir Pasang M3 1,922,109.98
Jumlah

22 A. 4.4.2.27 Pemasangan 1m2 Acian

0.2000 Pekerja O/H 120,000.00
0.1000 Tukang O/H 200,000.00
0.0100 Kepala Tukang O/H 160,000.00
0.0100 Mandor O/H 180,000.00
3.2500 Semen Portland Kg 5,951.76
Jumlah

23 A. 4.2.1.21 Pemasangan 1m2 Rangka Besi hollow1x40.40.2mm, modul 60 x 60 cm, untuk Plafond
0.3500 Pekerja O/H 120,000.00
0.3500 Tukang O/H 200,000.00
 0.0350 Kepala Tukang O/H 160,000.00
0.0180 Mandor O/H 180,000.00
4.0000 Hollow 40.40.2 mm m 70,833.33
1.0000 Assesoris (perkuatan, las dll) Ls 70,833.33
Jumlah

24 A.4.5.1.5 Pemasangan 1 m2 langit-langit tripleks ukuran (120 x 240) cm, tebal 3 mm, 4 mm & 6 mm
0.1000 Pekerja O/H 120,000.00
0.1000 Tukang O/H 200,000.00
0.0100 Kepala Tukang O/H 160,000.00
0.0050 Mandor O/H 180,000.00
0.3750 Tripleks 120x240 Lembar 97,500.00
0.0300 Paku Kg 42,500.00
Jumlah

25 A. 4.2.1.22 Pemasangan 1m2 Atap Plana rangka atap baja canai dingin profil C75
0.7340 Pekerja O/H 120,000.00
0.7340 Tukang O/H 200,000.00
0.0730 Kepala Tukang O/H 160,000.00
0.0370 Mandor O/H 180,000.00
3.0650 Baja Ringan Canai Dingin C75 Kg 44,117.65
Jumlah

26 A.4.5.2.41 Pemasangan 1 m2 atap alumunium

0.1500 Pekerja O/H 120,000.00
0.7500 Tukang O/H 200,000.00
0.0800 Kepala Tukang O/H 160,000.00
0.0060 Mandor O/H 180,000.00
1.0500 Atap Alumunium Kg 85,000.00
0.0200 Paku Hak Panjang 15 cm Kg 500,000.00
Jumlah

27 A.4.5.2.42 Pemasangan 1 m' Nok alumunium

0.1000 Pekerja O/H 120,000.00
1.0000 Tukang O/H 200,000.00
0.1000 Kepala Tukang O/H 160,000.00
0.0500 Mandor O/H 180,000.00
1.0500 Nok Standar Lbr 70,000.00
0.0200 Paku Hak Panjang 15 cm Kg 500,000.00
Jumlah

28 A.4.6.1.22 Pemasangan 1 m’ lisplank ukuran (3 x 30) cm, kayu kelas I

0.1000 Pekerja O/H 120,000.00
0.2000 Tukang O/H 200,000.00
0.0200 Kepala Tukang O/H 160,000.00
0.0050 Mandor O/H 180,000.00
0.0110 Kayu Papan Kelas I Lbr 5,234,852.49
0.0500 Paku Kg 30,000.00
Jumlah

29 A.4.6.1.1 Pembuatan dan pemasangan 1 m3 kusen pintu dan kusen jendela, kayu kelas I
7.0000 Pekerja O/H 120,000.00
21.0000 Tukang O/H 200,000.00
2.1000 Kepala Tukang O/H 160,000.00
0.3500 Mandor O/H 180,000.00
1.1000 Kayu Balok Kelas I M3 5,234,852.49
1.2500 Paku Kg 30,000.00
1.0000 Lem Kayu Kg 90,000.00
 Jumlah

30 A.4.6.1.5 Pembuatan dan pemasangan 1 m2 daun pintu panel Kayu Kelas I

1.0000 Pekerja O/H 120,000.00
3.0000 Tukang O/H 200,000.00
0.3000 Kepala Tukang O/H 160,000.00
0.0500 Mandor O/H 180,000.00
0.0400 Kayu Kelas I Lokal M3 5,234,852.49
0.5000 Lem Kayu Kg 90,000.00
Jumlah

31 A.4.6.1.6 Pembuatan dan pemasangan 1 m2 pintu dan jendela kaca, Kayu kelas I
0.8000 Pekerja O/H 120,000.00
2.4000 Tukang O/H 200,000.00
0.2400 Kepala Tukang O/H 160,000.00
0.0400 Mandor O/H 180,000.00
0.0240 Kayu Papan Kelas I M3 5,234,852.49
0.3000 Lem Kayu Kg 90,000.00
Jumlah

32 A.4.6.2.16 Pemasangan 1 m2 kaca tebal 3 mm

0.0150 Pekerja O/H 120,000.00
0.1500 Tukang O/H 200,000.00
0.0150 Kepala Tukang O/H 160,000.00
0.0010 Mandor O/H 180,000.00
1.1000 Kaca 3 mm M2 687,500.00
0.0500 Sealant Kg 100,000.00
Jumlah

33 A.4.6.2.2 Pemasangan 1 buah kunci tanam biasa

0.0100 Pekerja O/H 120,000.00
0.5000 Tukang O/H 200,000.00
0.0500 Kepala Tukang O/H 160,000.00
0.0050 Mandor O/H 180,000.00
1.0000 Kunci Tanam Biasa Bh 185,000.00
Jumlah

34 A.4.6.2.5 Pemasangan 1 buah engsel pintu

0.0150 Pekerja O/H 120,000.00
0.1500 Tukang O/H 200,000.00
0.0150 Kepala Tukang O/H 160,000.00
0.0010 Mandor O/H 180,000.00
1.0000 Engsel Pintu Bh 20,000.00
Jumlah

35 A.4.6.2.6 Pemasangan 1 buah engsel Jendela Kupu-kupu

0.0100 Pekerja O/H 120,000.00
0.1000 Tukang O/H 200,000.00
0.0100 Kepala Tukang O/H 160,000.00
0.0010 Mandor O/H 180,000.00
1.0000 Engsel Kupu-Kupu Bh 22,500.00
Jumlah

36 A.4.6.2.11 Pemasangan 1 buah Grendel jendela/kunci Slot

0.0200 Pekerja O/H 120,000.00
0.2000 Tukang O/H 200,000.00
0.0200 Kepala Tukang O/H 160,000.00
0.0010 Mandor O/H 180,000.00
 1.0000 Grendel Jendela Bh 20,000.00
Jumlah

37 A.4.6.2.11 Pemasangan 1 buah Grendel Pintu/kunci Slot

0.0200 Pekerja O/H 120,000.00
0.2000 Tukang O/H 200,000.00
0.0200 Kepala Tukang O/H 160,000.00
0.0010 Mandor O/H 180,000.00
1.0000 Grendel Pintu Bh 40,000.00
Jumlah

38 A.4.6.2.9 Pemasangan 1 buah Kait Angin

0.0150 Pekerja O/H 120,000.00
0.1500 Tukang O/H 200,000.00
0.0150 Kepala Tukang O/H 160,000.00
0.0080 Mandor O/H 180,000.00
1.0000 Kait Angin Bh 45,000.00
Jumlah

39 A.5.1.2.26 Pemasangan 1 m’ pipa PVC tipe AW diameter ¾ ”

0.0360 Pekerja O/H 120,000.00
0.0600 Tukang O/H 200,000.00
0.0060 Kepala Tukang O/H 160,000.00
0.0020 Mandor O/H 180,000.00
1.2000 Pipa PVC AW 3/4" M 12,500.00
0.3500 Perlengkapan % 15,000.00
Jumlah

40 A.5.1.2.31 Pemasangan 1 m’ pipa PVC tipe AW diameter 3 ”

0.0360 Pekerja O/H 120,000.00
0.0600 Tukang O/H 200,000.00
0.0060 Kepala Tukang O/H 160,000.00
0.0020 Mandor O/H 180,000.00
1.2000 Pipa PVC AW 3" M 36,250.00
0.3500 Perlengkapan % 43,500.00
Jumlah

41 A.5.1.2.19 Pemasangan 1 buah kran diameter ½” atau ¾ ”

0.0100 Pekerja O/H 120,000.00
0.4000 Tukang O/H 200,000.00
0.0400 Kepala Tukang O/H 160,000.00
0.0050 Mandor O/H 180,000.00
1.0000 Kran air Bh 50,000.00
0.0250 Sealtape Bh 7,500.00
Jumlah

42 A.5.1.2.14 Pemasangan 1 buah Floord Drain

0.0100 Pekerja O/H 120,000.00
0.1000 Tukang O/H 200,000.00
0.0100 Kepala Tukang O/H 160,000.00
0.0050 Mandor O/H 180,000.00
1.0000 Floor Drain Unit 25,000.00
Jumlah

43 A.5.1.1.1 Pemasangan 1 buah closet duduk/monoblock

3.3000 Pekerja O/H 120,000.00
1.1000 Tukang O/H 200,000.00
0.0100 Kepala Tukang O/H 160,000.00
 0.1600 Mandor O/H 180,000.00
1.0000 Closet Duduk Unit 1,425,000.00
1.0000 Perlengkapan Ls 85,500.00
Jumlah

44 A.5.1.1.4 Pemasangan 1 buah urinoir

1.0000 Pekerja O/H 120,000.00
1.0000 Tukang O/H 200,000.00
0.1000 Kepala Tukang O/H 160,000.00
0.0500 Mandor O/H 180,000.00
1.0000 Urinoir Unit 2,700,000.00
6.0000 Semen Portland Kg 5,951.76
0.0100 Pasir Pasang M3 1,922,109.98
0.3000 Perlengkapan % 2,754,931.65
Jumlah

45 A.5.1.1.5 Pemasangan 1 buah wastafel

1.2000 Pekerja O/H 120,000.00
1.4500 Tukang O/H 200,000.00
0.1500 Kepala Tukang O/H 160,000.00
0.0600 Mandor O/H 180,000.00
1.2000 Wastafel Unit 1,200,000.00
6.0000 Semen Portland Kg 5,951.76
0.0100 Pasir Pasang M3 1,922,109.98
0.1200 Perlengkapan % 1,494,931.65
Jumlah

46 A.4.7.1.4 1 m2 Pengecatan bidang kayu baru (1 lapis plamuur, 1 lapis cat dasar, 2 lapis cat penutup)
0.1500 Pekerja O/H 120,000.00
0.0080 Tukang O/H 200,000.00
0.1500 Kepala Tukang O/H 160,000.00
0.0080 Mandor O/H 180,000.00
0.0500 Cat menie Kg 50,000.00
0.0500 Plamur Kg 17,500.00
0.0500 Cat Dasar Kg 45,000.00
0.0500 Cat kayu Kg 75,000.00
0.0500 Kuas 3" eterna Bh 28,750.00
0.0500 Pengencer Kg 50,000.00
0.0500 Amplas Lbr 37,500.00
Jumlah

47 A.4.7.1.10 Pengecatan 1 m2 tembok baru (1 lapis plamuur, 1 lapis cat dasar, 2 lapis cat penutup)
0.0200 Pekerja O/H 120,000.00
0.0630 Tukang O/H 200,000.00
0.0060 Kepala Tukang O/H 160,000.00
0.0030 Mandor O/H 180,000.00
0.1000 Plamur Kg 17,500.00
0.1000 Cat Dasar Kg 45,000.00
0.2600 Cat Tembok Kg 70,000.00
Jumlah

48 A.8.4.6.1 Pemasangan 1 buah titik Nyala

0.5000 Tukang Instalatur O/H 200,000.00
0.5000 Pembantu Tukang Instalator O/H 120,000.00
10.0000 Kabel NYM (3x2,5) mm2 m' 30,000.00
10.0000 Klem Kabel bh 233.33
1.0000 Pipa PVC 5/8" Btg 40,000.00
1.0000 Inbow Dus Bh 1,000.00
4.0000 Las Dop Bh 1,000.00
 0.4000 Isolasi roll 25,000.00
1.0000 Tee Dus 5/8 Bh 2,000.00
Jumlah

49 A.8.4.6.2 Pemasangan 1 buah MCB

0.5000 Tukang Instalatur O/H 200,000.00
0.5000 Pembantu Tukang Instalator O/H 120,000.00
10.0000 Pipa PVC 5/8" Btg 40,000.00
1.0000 Kabel m 30,000.00
1.0000 T Dus Bh 20,000.00
4.0000 L bow Bh 2,500.00
0.4000 Klem Bh 233.33
1.0000 MCB Bh 150,000.00
Jumlah
 ANALISA
AN PEKERJAAN
BAHAN ALAT UPAH JUMLAH
6=2x5 7=2x5 8= 2x5 9=6+7+8

- - 12,000.00 12,000.00
- - 20,000.00 20,000.00
- - 1,600.00 1,600.00
- - 900.00 900.00
26,218.23 - - 26,218.23
600.00 - - 600.00
152,939.67 - - 152,939.67
179,757.90 - 34,500.00 214,257.90

- - 90,000.00 90,000.00
- - 4,500.00 4,500.00
- - 94,500.00 94,500.00

- - 60,000.00 60,000.00
- - 9,000.00 9,000.00
- - 69,000.00 69,000.00

- - 36,000.00 36,000.00
- - 1,800.00 1,800.00
2,306,531.98 - - 2,306,531.98
- - 37,800.00 2,344,331.98

- - 60,000.00 60,000.00
- - 9,000.00 9,000.00
2,723,645.98 - - 2,723,645.98
- - 69,000.00 2,792,645.98

- - 60,000.00 60,000.00
- - 9,000.00 9,000.00
2,445,569.98 - - 2,445,569.98
- - 69,000.00 2,514,569.98

- - 93,600.00 93,600.00
- - 78,000.00 78,000.00
- - 6,240.00 6,240.00
- - 7,020.00 7,020.00
2,445,569.98 - - 2,445,569.98
830,351.51 - - 830,351.51
3,275,921.49 - 184,860.00 3,460,781.49

- - 180,000.00 180,000.00
- - 150,000.00 150,000.00
- - 12,000.00 12,000.00
- - 13,500.00 13,500.00
2,445,569.98 - - 2,445,569.98
 970,136.61 - - 970,136.61
999,497.19 - - 999,497.19
4,415,203.78 - 355,500.00 4,770,703.78

- - 198,000.00 198,000.00
- - 55,000.00 55,000.00
- - 4,480.00 4,480.00
- - 14,940.00 14,940.00
1,393,974.89 - - 1,393,974.89
2,416,413.88 - - 2,416,413.88
939,088.02 - - 939,088.02
- - - -
4,749,476.79 - 272,420.00 5,021,896.79

- - 198,000.00 198,000.00
- - 55,000.00 55,000.00
- - 4,480.00 4,480.00
- - 14,940.00 14,940.00
1,374,953.79 - - 1,374,953.79
1,642,685.30 - - 1,642,685.30
1,136,790.76 - - 1,136,790.76
- - - -
4,154,429.85 - 272,420.00 4,426,849.85

- - 8,400.00 8,400.00
- - 14,000.00 14,000.00
- - 1,120.00 1,120.00
- - 720.00 720.00
214,135.76 - - 214,135.76
7,500.00 - - 7,500.00
221,635.76 - 24,240.00 245,875.76
JUMLAH/1 KG 24,587.58

- - 8,400.00 8,400.00
- - 14,000.00 14,000.00
- - 1,120.00 1,120.00
- - 720.00 720.00
148,832.10 - - 148,832.10
7,500.00 - - 7,500.00
156,332.10 - 24,240.00 180,572.10
JUMLAH/1 KG 18,057.21

- - 62,400.00 62,400.00
- - 52,000.00 52,000.00
- - 4,160.00 4,160.00
- - 4,680.00 4,680.00
98,318.36 - - 98,318.36
9,000.00 - - 9,000.00
2,945.00 - - 2,945.00
110,263.36 - 123,240.00 233,503.36

- - 79,200.00 79,200.00
 - - 66,000.00 66,000.00
- - 5,280.00 5,280.00
- - 5,940.00 5,940.00
87,394.10 - - 87,394.10
12,000.00 - - 12,000.00
5,890.00 - - 5,890.00
32,772.79 - - 32,772.79
87,500.00 - - 87,500.00
60,000.00 - - 60,000.00
285,556.89 - 156,420.00 441,976.89

- - 79,200.00 79,200.00
- - 66,000.00 66,000.00
- - 5,280.00 5,280.00
- - 5,940.00 5,940.00
87,394.10 - - 87,394.10
12,000.00 - - 12,000.00
5,890.00 - - 5,890.00
71,727.34 - - 71,727.34
87,500.00 - - 87,500.00
60,000.00 - - 60,000.00
324,511.44 - 156,420.00 480,931.44

- - 79,200.00 79,200.00
- - 66,000.00 66,000.00
- - 5,280.00 5,280.00
- - 5,940.00 5,940.00
87,394.10 - - 87,394.10
12,000.00 - - 12,000.00
5,890.00 - - 5,890.00
59,772.79 - - 59,772.79
87,500.00 - - 87,500.00
180,000.00 - - 180,000.00
432,556.89 - 156,420.00 588,976.89

- - 30,000.00 30,000.00
- - 25,000.00 25,000.00
- - 2,080.00 2,080.00
- - 2,340.00 2,340.00
160,225.00 - - 160,225.00
58,327.23 - - 58,327.23
16,500.00 - - 16,500.00
86,494.95 - - 86,494.95
321,547.18 - 59,420.00 380,967.18

- - 31,200.00 31,200.00
- - 26,000.00 26,000.00
- - 2,080.00 2,080.00
- - 2,340.00 2,340.00
167,259.09 - - 167,259.09
59,517.58 - - 59,517.58
16,500.00 - - 16,500.00
3,375.00 - - 3,375.00
246,651.67 - 61,620.00 308,271.67
 - - 48,000.00 48,000.00
- - 40,000.00 40,000.00
- - 3,200.00 3,200.00
- - 3,960.00 3,960.00
61,707.83 - - 61,707.83
59,585.41 - - 59,585.41
121,293.24 - 95,160.00 216,453.24

- - 36,000.00 36,000.00
- - 30,000.00 30,000.00
- - 2,400.00 2,400.00
- - 2,700.00 2,700.00
30,853.92 - - 30,853.92
49,974.86 - - 49,974.86
80,828.77 - 71,100.00 151,928.77

- - 48,000.00 48,000.00
- - 40,000.00 40,000.00
- - 3,200.00 3,200.00
- - 3,960.00 3,960.00
41,138.55 - - 41,138.55
67,273.85 - - 67,273.85
108,412.40 - 95,160.00 203,572.40

- - 36,000.00 36,000.00
- - 20,000.00 20,000.00
- - 1,600.00 1,600.00
- - 2,700.00 2,700.00
331,792.99 - - 331,792.99
85,526.77 - - 85,526.77
76,884.40 - - 76,884.40
494,204.16 - 60,300.00 554,504.16

- - 36,000.00 36,000.00
- - 20,000.00 20,000.00
- - 1,600.00 1,600.00
- - 2,700.00 2,700.00
331,792.99 - - 331,792.99
68,445.22 - - 68,445.22
82,650.73 - - 82,650.73
482,888.94 - 60,300.00 543,188.94

- - 24,000.00 24,000.00
- - 20,000.00 20,000.00
- - 1,600.00 1,600.00
- - 1,800.00 1,800.00
19,343.21 - - 19,343.21
19,343.21 - 47,400.00 66,743.21

untuk Plafond
- - 42,000.00 42,000.00
- - 70,000.00 70,000.00
 - - 5,600.00 5,600.00
- - 3,240.00 3,240.00
283,333.33 - - 283,333.33
70,833.33 - - 70,833.33
354,166.67 - 120,840.00 475,006.67

m, 4 mm & 6 mm
- - 12,000.00 12,000.00
- - 20,000.00 20,000.00
- - 1,600.00 1,600.00
- - 900.00 900.00
36,562.50 - - 36,562.50
1,275.00 - - 1,275.00
37,837.50 - 34,500.00 72,337.50

- - 88,080.00 88,080.00
- - 146,800.00 146,800.00
- - 11,680.00 11,680.00
- - 6,660.00 6,660.00
135,220.59 - - 135,220.59
135,220.59 - 253,220.00 388,440.59

- - 18,000.00 18,000.00
- - 150,000.00 150,000.00
- - 12,800.00 12,800.00
- - 1,080.00 1,080.00
89,250.00 - - 89,250.00
10,000.00 - - 10,000.00
99,250.00 - 181,880.00 281,130.00

- - 12,000.00 12,000.00
- - 200,000.00 200,000.00
- - 16,000.00 16,000.00
- - 9,000.00 9,000.00
73,500.00 - - 73,500.00
10,000.00 - - 10,000.00
83,500.00 - 237,000.00 320,500.00

- - 12,000.00 12,000.00
- - 40,000.00 40,000.00
- - 3,200.00 3,200.00
- - 900.00 900.00
57,583.38 - - 57,583.38
1,500.00 - - 1,500.00
59,083.38 - 56,100.00 115,183.38

- - 840,000.00 840,000.00
- - 4,200,000.00 4,200,000.00
- - 336,000.00 336,000.00
- - 63,000.00 63,000.00
5,758,337.74 - - 5,758,337.74
37,500.00 - - 37,500.00
90,000.00 - - 90,000.00
5,885,837.74 - 5,439,000.00 11,324,837.74

- - 120,000.00 120,000.00
- - 600,000.00 600,000.00
- - 48,000.00 48,000.00
- - 9,000.00 9,000.00
209,394.10 - - 209,394.10
45,000.00 - - 45,000.00
254,394.10 - 777,000.00 1,031,394.10

- - 96,000.00 96,000.00
- - 480,000.00 480,000.00
- - 38,400.00 38,400.00
- - 7,200.00 7,200.00
125,636.46 - - 125,636.46
27,000.00 - - 27,000.00
152,636.46 - 621,600.00 774,236.46

- - 1,800.00 1,800.00
- - 30,000.00 30,000.00
- - 2,400.00 2,400.00
- - 180.00 180.00
756,250.00 - - 756,250.00
5,000.00 - - 5,000.00
761,250.00 - 34,380.00 795,630.00

- - 1,200.00 1,200.00
- - 100,000.00 100,000.00
- - 8,000.00 8,000.00
- - 900.00 900.00
185,000.00 - - 185,000.00
185,000.00 - 110,100.00 295,100.00

- - 1,800.00 1,800.00
- - 30,000.00 30,000.00
- - 2,400.00 2,400.00
- - 180.00 180.00
20,000.00 - - 20,000.00
20,000.00 - 34,380.00 54,380.00

- - 1,200.00 1,200.00
- - 20,000.00 20,000.00
- - 1,600.00 1,600.00
- - 180.00 180.00
22,500.00 - - 22,500.00
22,500.00 - 22,980.00 45,480.00

- - 2,400.00 2,400.00
- - 40,000.00 40,000.00
- - 3,200.00 3,200.00
- - 180.00 180.00
 20,000.00 - - 20,000.00
20,000.00 - 45,780.00 65,780.00

- - 2,400.00 2,400.00
- - 40,000.00 40,000.00
- - 3,200.00 3,200.00
- - 180.00 180.00
40,000.00 - - 40,000.00
40,000.00 - 45,780.00 85,780.00

- - 1,800.00 1,800.00
- - 30,000.00 30,000.00
- - 2,400.00 2,400.00
- - 1,440.00 1,440.00
45,000.00 - - 45,000.00
45,000.00 - 35,640.00 80,640.00

- - 4,320.00 4,320.00
- - 12,000.00 12,000.00
- - 960.00 960.00
- - 360.00 360.00
15,000.00 - - 15,000.00
5,250.00 - - 5,250.00
20,250.00 - 17,640.00 37,890.00

- - 4,320.00 4,320.00
- - 12,000.00 12,000.00
- - 960.00 960.00
- - 360.00 360.00
43,500.00 - - 43,500.00
15,225.00 - - 15,225.00
58,725.00 - 17,640.00 76,365.00

- - 1,200.00 1,200.00
- - 80,000.00 80,000.00
- - 6,400.00 6,400.00
- - 900.00 900.00
50,000.00 - - 50,000.00
187.50 - - 187.50
50,187.50 - 88,500.00 138,687.50

- - 1,200.00 1,200.00
- - 20,000.00 20,000.00
- - 1,600.00 1,600.00
- - 900.00 900.00
25,000.00 - - 25,000.00
25,000.00 - 23,700.00 48,700.00

- - 396,000.00 396,000.00
- - 220,000.00 220,000.00
- - 1,600.00 1,600.00
 - - 28,800.00 28,800.00
1,425,000.00 - - 1,425,000.00
85,500.00 - - 85,500.00
1,510,500.00 - 646,400.00 2,156,900.00

- - 120,000.00 120,000.00
- - 200,000.00 200,000.00
- - 16,000.00 16,000.00
- - 9,000.00 9,000.00
2,700,000.00 - - 2,700,000.00
35,710.55 - - 35,710.55
19,221.10 - - 19,221.10
826,479.49 - - 826,479.49
3,581,411.14 - 345,000.00 3,926,411.14

- - 144,000.00 144,000.00
- - 290,000.00 290,000.00
- - 24,000.00 24,000.00
- - 10,800.00 10,800.00
1,440,000.00 - - 1,440,000.00
35,710.55 - - 35,710.55
19,221.10 - - 19,221.10
179,391.80 - - 179,391.80
1,674,323.45 - 468,800.00 2,143,123.45

- - 18,000.00 18,000.00
- - 1,600.00 1,600.00
- - 24,000.00 24,000.00
- - 1,440.00 1,440.00
2,500.00 - - 2,500.00
875.00 - - 875.00
2,250.00 - - 2,250.00
3,750.00 - - 3,750.00
1,437.50 - - 1,437.50
2,500.00 - - 2,500.00
1,875.00 - - 1,875.00
15,187.50 - 45,040.00 60,227.50

- - 2,400.00 2,400.00
- - 12,600.00 12,600.00
- - 960.00 960.00
- - 540.00 540.00
1,750.00 - - 1,750.00
4,500.00 - - 4,500.00
18,200.00 - - 18,200.00
24,450.00 - 16,500.00 40,950.00

- - 100,000.00 100,000.00
- - 60,000.00 60,000.00
300,000.00 - - 300,000.00
2,333.33 - - 2,333.33
40,000.00 - - 40,000.00
1,000.00 - - 1,000.00
4,000.00 - - 4,000.00
 10,000.00 - - 10,000.00
2,000.00 - - 2,000.00
359,333.33 160,000.00 519,333.33

- - 100,000.00 100,000.00
- - 60,000.00 60,000.00
400,000.00 - - 400,000.00
30,000.00 - - 30,000.00
20,000.00 - - 20,000.00
10,000.00 - - 10,000.00
93.33 - - 93.33
150,000.00 - - 150,000.00
610,093.33 160,000.00 770,093.33
 DAFTAR HARGA
UPAH KERJA - BAHAN / MATERIAL
NO. URAIAN / JENIS SAT. HARGA ( RP )

A. UPAH KERJA
1 Pekerja O/H 120,000.00
2 Tukang O/H 200,000.00
3 Tukan Las O/H 200,000.00
4 Tukan Cat O/H 200,000.00
5 Kepala Tukang O/H 160,000.00
6 Mandor O/H 180,000.00
7 Satpam O/H 200,000.00
B. BAHAN / MATERIAL
1 Semen PC 50 Zak 297,587.92
2 Batu Bata Merah Bj 3,800.00
2 Semen Warna Zak 1,100,000.00
3 Batako Bj 26,543.44
4 Batu Gunung / Kali (import) M³ 2,037,974.98
5 Tanah Timbunan (import) M³ 2,269,704.98
6 Abu Batu (import) M³ 2,672,109.98
7 Pasir Pasangan / Beton (import) M³ 1,922,109.98
8 Pasir Urug (import) M³ 1,922,109.98
9 Paving - Block M² 375,000.00
10 Batu Kerikil / Split 1 - 2 cm (import) M³ 2,037,974.98
11 Besi Beton Polos Ø 8 mm Kg 20,393.88
12 Besi Beton Polos Ø 10 mm Btg 118,333.00
13 Besi Beton Polos Ø 12 mm Kg 14,174.49
14 Besi Beton Ulir Ø 16 mm Btg 305,000.00
15 Besi Beton Polos Ø 19 mm Btg 777,000.00
16 Kawat Beton Kg 50,000.00
17 Minyak Bekesting / Oli Kotor Kg 29,450.00
18 Paku Kg 30,000.00
19 Paku Tripleks Kg 42,500.00
20 Cat Menie Kg 50,000.00
21 Cat Besi Kg 75,000.00
22 Cat Dasar Kg 45,000.00
23 Cat Tembok Kg 70,000.00
24 Cat Anti Lumut Kg 75,000.00
25 Tenner / Minyak Cat Ltr 50,000.00
26 Kertas Amplas Lbr 37,500.00
27 Kuas Cat Bh 28,750.00
28 Plamur Kg 17,500.00
29 Atap Alumunium M 85,000.00
30 Nok Standar alumunium M 70,000.00
31 Paku Sekrup Dos 152,700.00
32 Piva GLP 2" Btg 2,400,000.00
33 Kayu Kls l Balok M³ 5,234,852.49
34 Kayu Kls l Papan M³ 5,234,852.49
35 Kayu Kls II Balok M³ 3,984,852.49
36 Kayu Kls II Papan M³ 3,984,852.49
37 Kayu Kls lll Balok M³ 2,184,852.49
38 Kayu Kls lll Papan M³ 2,184,852.49
39 Dolken Kayu Ø 8-10 cm -Panjang 4 m Btg 30,000.00
40 Lem Kayu Kg 90,000.00
41 Sheet Pile L = 12 M Btg 7,801,200.00
42 Tiang Ø500 mm Bottom K-600 kg/cm2 L= 6 Btg 4,666,200.00
43 Tiang Ø500 mm Bottom K-600 kg/cm2 L= 8 Btg 6,476,800.00
44 Besi Siku Btg 600,000.00
45 Baut Bh 19,500.00
46 Angkur 25 mm Bh 216,750.00
47 Tempat Penambat Tali Kapal (Bitt Bollard) 25 Ton Bh 29,215,000.00
48 Baja Ringan Canai Dingin C75 Btg 225,000.00
49 Kawat Las Dos 400,000.00
50 Wire Rope Clip Bh 142,500.00

- 21 -
A. UPAH KERJA
1 Pekerja O/H 120,000.00
2 Tukang O/H 200,000.00
3 Tukan Las O/H 200,000.00
4 Tukan Cat O/H 200,000.00
5 Kepala Tukang O/H 160,000.00
6 Mandor O/H 180,000.00
7 Satpam O/H 200,000.00
51 Solar Ltr 25,000.00
52 Genset 1,5 kVA Unit 17,689,000.00
53 Perlengkapan Keselamatan Ls 90,000.00
54 Perlengkapan Keamaanan Ls 100,000.00
55 Besi Strip t=5 mm Kg 58,000.00
56 Jendela Nako (rangka + Kaca 5 mm) M2 611,800.00
57 Kaca Polos 3 mm M2 687,500.00
58 Sealant M2 100,000.00
59 Polywood Tebal 9 mm M2 250,000.00
60 Tripleks Tebal 4 mm Lbr 97,500.00
61 Kunci Tanam Biasa Bh 185,000.00
62 Engsel Pintu Set 60,000.00
63 Engsel Jendela Set 45,000.00
64 Grendel Jendela Bh 20,000.00
65 Grendel Pintu Bh 40,000.00
66 Kait Angin Bh 45,000.00
67 Besi Plat Baja 20 mm x 400 mm x 800 mm Lbr 10,437,000.00
68 Manual Winch 2 Ton Bh 7,500,000.00
69 Besi Baja H Beam L 300 x 300 x 10 x 15 (1128 Kg)/Btg Kg 52,500.00
70 Besi Baja WF 150 x 75 x 5 x 7 (168 Kg)/ Btg Kg 46,500.00
71 Tali Sling 16 MM 6x37 IWRC x 500 M M 125,000.00
72 Roda Rell Bh 1,350,000.00
73 Tegel Keramik 40x40 Dos 145,000.00
74 Tegel Keramik 30x30 Dos 155,000.00
75 Besi hollow 40x40x2 Btg 425,000.00
76 Pipa PVC 5/8" Btg 40,000.00
77 Pipa PVC 3/4" Btg 50,000.00
78 Pipa PVC 3" Btg 145,000.00
79 Keran air 3/4" Bh 50,000.00
80 Floor Drain Bh 25,000.00
81 Seal tape Bh 7,500.00
82 Closet Duduk Bh 1,425,000.00
83 Closet Jongkok Bh 300,000.00
84 Urinoir Bh 2,700,000.00
85 Wastafel Bh 1,200,000.00
86 Kabel NYM 3x2,5 m' 30,000.00
87 isolasi listrik Bh 25,000.00
88 MCB Bh 150,000.00
89 Klem plastik isi 45 Bks 10,500.00
90 Fitting Bh 25,000.00
91 Sakelar Tunggal Bh 30,000.00
92 Sakelar Ganda Bh 30,000.00
93 Stop Kontak Bh 25,000.00
94 Lampu XL 18 Watt Bh 73,800.00
95 Lampu TL 1x20 Watt Bh 127,500.00

- 22 -
 A. UPAH KERJA
1 Pekerja O/H 120,000.00
2 Tukang O/H 200,000.00
3 Tukan Las O/H 200,000.00
4 Tukan Cat O/H 200,000.00
5 Kepala Tukang O/H 160,000.00
6 Mandor O/H 180,000.00
7 Satpam O/H 200,000.00

………………………………………..
DIPERIKSA/DISETUJUI DIBUAT

FRANGKY G. LILIHATA, ST, M.SI PT.Koridor Adicita

Nip. 19700604 200312 1004 Konsultan Perencana

- 23 -
 REKAPITULASI ESTIMASI ANGGARAN

PEKERJAAN:
DETAIL ENGINEERING DESIGN (DED)
SEPTIC TANK KOMUNAL

NO URAIAN PEKERJAAN JUMLAH HARGA

1 Pekerjaan Persiapan 5,000,000.00

2 Pekerjaan Tanah dan Pondasi 19,550,177.68
3 Pekerjaan Struktur 12,622,686.75
4 Mekanikal, Elektrikan dan Plumbing (MEP) 238,258.80

JUMLAH HARGA = Rp. 37,411,123.23

PPN 10 % = Rp. 3,741,112.32
JUMLAH HARGA TOTAL = Rp. 41,152,235.55
DIBULATKAN = Rp. 41,150,000.00

TERBILANG :

Mengetahui,
DINAS PERHUBUNGAN KAB.YAHUKIMO

PT.Koridor A
Konsultan Per

MENYETUJUI :
BAPPEDA KAB.YAHUKIMO

FRANGKY G. LILIHATA, ST, M.SI

Nip. 19700604 200312 1004
LASI ESTIMASI ANGGARAN

PEKERJAAN:
NGINEERING DESIGN (DED)
PTIC TANK KOMUNAL

KETERANGAN

DIBUAT

PT.Koridor Adicita
Konsultan Perencana

MENYETUJUI :
BAPPEDA KAB.YAHUKIMO

FRANGKY G. LILIHATA, ST, M.SI

Nip. 19700604 200312 1004
 RENCANA ANGGARAN BIAYA (RAB)
NO URAIAN PEKERJAAN VOL. SAT. HARGA SAT
A SEPTIC TANK KOMUNAL
1 Pekerjaan Persiapan
a Mobilisasi dan demobilisasi 1.00 ls 5,000,000.00
Jumlah
2 Pekerjaan Tanah dan Pondasi
a Pek. Galian Tanah Septitank 11.58 m³ 94,500.00
b Pek. Urugan Bekas Galian 3.86 m³ 69,000.00
c Pas. Bata 1/4 Camp. 1 :3 15.30 m² 554,504.16
d Pas. Plesteran 1:3 15.30 m² 216,453.24
e Pas. Ijuk 6.00 Kg 150,000.00
f Pek. Urugan Kerikil 3/5 0.59 m³ 2,514,569.98
g Pek. Urugan Kerikil 1/2 0.59 m³ 2,514,569.98
h Pek. Urugan Pasir Urug 0.29 m³ 2,344,331.98
J Pek. Urugan Tanah 0.66 m³ 2,792,645.98
Jumlah
3 Pekerjaan Struktur
a. Pek. Lantai Kerja K125
Cor Beton K125 0.99 m³ 4,426,849.85
b. Pek. Plat Beton K300
Cor Beton K300 0.65 m³ 5,021,896.79
Tulangan ø8 44.11 Kg 24,587.58
Bekisting 6.62 m² 588,976.89
Jumlah
4 Mekanikal, Elektrikan dan Plumbing (MEP)
a. Pek. Sanitasi
Pas. Pipa PVC 3" 3.12 M' 76,365.00
Jumlah

JUMLAH TOTAL

- 26 -
 RENCANA ANGGARAN BIAYA (RAB)
NO URAIAN PEKERJAAN VOL. SAT. HARGA SAT

………………………
DIPERIKSA/DISETUJUI

FRANGKY G. LILIHATA, ST, M.SI

Nip. 19700604 200312 1004

- 27 -
ANA ANGGARAN BIAYA (RAB)
JML. HARGA KET.

5,000,000.00
5,000,000.00

1,094,451.75
266,374.50
8,483,913.65
3,311,734.57
900,000.00
1,478,567.15
1,478,567.15
689,233.60
1,847,335.31
19,550,177.68

4,382,581.35

3,254,189.12
1,084,533.39
3,901,382.90
12,622,686.75

238,258.80
238,258.80

37,411,123.23

- 28 -
ANA ANGGARAN BIAYA (RAB)
JML. HARGA KET.

………………………………………….
DIBUAT

PT. Koridor Adicita

Konsultan Perencana

- 29 -
 JADWA

NO URAIAN PEKERJAAN BOBOT (%) BULAN 1

1-7 8 - 14 15 - 21 22 - 30
A SEPTIC TANK KOMUNAL
1 Pekerjaan Persiapan
Mobilisasi dan demobilisasi 13.37

2 Pekerjaan Tanah dan Pondasi

Pek. Galian Tanah Septitank 2.93
Pek. Urugan Bekas Galian 0.71
Pas. Bata 1/4 Camp. 1 :3 22.68
Pas. Plesteran 1:3 8.85
Pas. Ijuk 2.41
Pek. Urugan Kerikil 3/5 3.95
Pek. Urugan Kerikil 1/2 3.95
Pek. Urugan Pasir Urug 1.84
Pek. Urugan Tanah 4.94

3 Pekerjaan Struktur
3.a Pek. Lantai Kerja K125
Cor Beton K125 11.71
3.b Pek. Plat Beton K300
Cor Beton K300 8.70
Tulangan ø8 2.90
Bekisting 10.43

4 Mekanikal, Elektrikan dan Plumbing (MEP)

4.a Pek. Sanitasi
Pas. Pipa PVC 3" 0.64

100.00
RENCANA BOBOT / MINGGU - - - -
RENCANA BOBOT KOMULATIF - - - -

- 30 -
JADWAL WAKTU PELAKSANAAN
WAKTU PELAKSANAAN 150 HARI KALENDER
BULAN 2 BULAN 3 BULAN 4
31 - 37 38 - 44 45 - 51 52 - 60 61 - 67 68 - 74 75 -81 82 - 90 91 - 97 98 - 104105 -111 112-120

- - - - - - - - - - - -
- - - - - - - - - - - -

- 31 -
ALENDER
BULAN 5 KET.
121-127 128-134 135-141 142-150

100.00

90.00

80.00

70.00

60.00

50.00

40.00

30.00

20.00

10.00

-
- - - -
- - - -

DIBUAT

PT.Koridor Adicita
Konsultan Perencana

- 32 -
 PERHITU

Item Pekerjaan :Pekerjaan Tanah dan Pondasi

NO. SKETSA

A . Pek. Galian Tanah Septitank

Pek. Galian Tanah Persiapan
B . Pek. Urugan Bekas Galian

C . Pas. Bata 1/4 Camp. 1 :3

Pas. Plesteran 1:3
Pas. Ijuk
Pek. Urugan Kerikil 3/5
Pek. Urugan Kerikil 1/2
Pek. Urugan Pasir Urug
Pek. Urugan Tanah
 PERHITUNGAN VOLUME

SKETSA PERHITUNGAN

1. Vol. Pek. Galian Tanah Septitank

P (m) / L (m) x Tinggi(t)
= 3.60 x 1.50 x 1.75
1. Vol. Pek. Galian Tanah Persiapan
P (m) / L (m) x Tinggi(t)
= 1.40 x 1.05 x 1.45
Sub Jumlah
1. Volume Urugan Bekas Galian
1/3 Galian pondasi
= 11.58 / 3.00

Sub Jumlah

1. Vol. Pas. Bata 1/4 Camp. 1 :3

P (m) x T (m)
= 10.2 x 1.50
JUMLAH

2 Vol. Pas. Plesteran 1:3

P (m) x T (m)
= 10.20 x 1.50
JUMLAH

3 Vol. Pek. Urugan Kerikil 3/5

P (m) x L (m) x T(m)
= 1.40 x 1.05 x 0.40
JUMLAH

4 Vol. Pek. Urugan Kerikil 1/2

P (m) x L (m) x T(m)
= 1.40 x 1.05 x 0.40
JUMLAH

5 Vol. Pek. Urugan Pasir Urug

P (m) x L (m) x T(m)
= 1.40 x 1.05 x 0.20
JUMLAH
6 Vol. Pek. Urugan Tanah
P (m) x L (m) x T(m)
= 1.40 x 1.05 x 0.45
JUMLAH
PERHITUNGAN Volume Satuan

9.45 M3

2.13 M3
Sub Jumlah : 11.58 M3
 3.86 M3

Sub Jumlah : 3.86 M3

15.30 M2
JUMLAH 15.30 M2

15.30 M2
JUMLAH 15.30 M2

0.59 M3
JUMLAH 0.59 M3

0.59 M3
JUMLAH 0.59 M3

0.29 M3
JUMLAH 0.29 M3

0.66 M3
JUMLAH 0.66 M3
 PERHITUNGAN VOLUME

Item Pekerjaan :Struktur

NO. SKETSA PERHITUNGAN

A . Pek. Lantai Kerja K125 1. Vol. Pek. Lantai Kerja K125

Pek. Plat Beton K300 P (m) x L (m) x T (m)
Pek. Tulangan ø8 = 3.30 x 1.20 x 0.25
Pek. Bekisting
2. Vol. Pek. Plat Beton K300
P (m) x L (m) x T (m)
= 3.60 x 1.50 x 0.12

3. Vol. Tulangan ø8
Panjang + Panjang x Kg/m
= 55.50 + 57.60 x 0.39
Jumla
4 Vol. Bekisting
P (m) x L (m) x T (m)
= 3.60 x 1.50 x 0.12
AN VOLUME

PERHITUNGAN VOLUME VOLUME

(Btg) (Btg)

,.

0.99 M3

0.65 M3

44.11 Kg
Jumlah 44.11 Kg

6.62 M2
 PERHITUNGAN VOLUME

Item Pekerjaan : Pekerjaan Besi Beugel Caping Beam (D8)

NO. SKETSA

300 250 150

A . Pek. Lantai KERAMIK

1. Vol.

100
40 X 40

KERAMIK =
300

40 X 40 KERAMIK

150
30 X 30

KERAMIK
40 X 40
2 Vol.

150
=
KERAMIK
300

40 X 40

120
3 Vol.
KERAMIK
40 X 40

180
100

KERAMIK
4 Vol.
40 X 40

=
300 250 150

300 250 150

B . Pek. Dinding 1. Vol.

TERAS
=
100

-0.02
Km / Wc
-0.05
300

R. TIDUR
±0.00
150

R. KELUARGA/R. MAKAN
±0.00 =
=
150

DAPUR
±0.00

2 Vol.
300

R. TIDUR
120

±0.00

TERAS
-0.02
180

=
100

TERAS
-0.02

=
=
300 250 150

3 Vol.
DENAH(RUMAH TYPE 45)
Skala 1:100
=

4 Vol.

=
C . Pek. Pemasangan Rangka Plafond 1. Vol.
Pek. Pemasangan Plafond 300 250 150
a
=
b
TERAS

100
-0.02

300
PLAFOND TRIPLEK t:4mm
100 x 100 cm

150
c
PLAFOND TRIPLEK t:4mm
100 x 100 cm

150
300
PLAFOND TRIPLEK t:4mm

120
100 x 100 cm

PLAFOND TRIPLEK t:4mm

100 x 100 cm TERAS
-0.02

180
100
TERAS
-0.02 2 Vol.
300 250 150

RENCANA PLAFOND
Skala 1:100

C . Pek. Pemasangan Rangka Atap Jurai 1. Vol.

Pek. Pemasangan Atap Alumunium a
Pek. Pemasangan Nok Alumunium =

Pek. Lisplank 350 335

b
=
      
100

     

c
76

d
218

=
766

293
180

      
100

     

             
           

238 365 85

RENCANA KAP
Skala 1:100

                
            
                          
             
+186.2
                         
                           
                 
            
                          
             
+186.2
                          2 Vol.
                           
a
=
b
=
c
=

3 Vol.
             
                          
             
=
                           
                           
4 Vol.

=
+197.1

            

             
            
             

            

             
C . Pek. Kusen 1. Vol.
Pek. Bingkai Jendela a P1
Pek. Pemasangan Kaca 3 mm =
Pek. Daun Pintu
b P2
=
15 
4 5 15 
6 5
c PJ1
=

196 195 d J1
  174 175

  =

e v1
15  123  =
6 Unit
2 Vol.
62
a PJ1
82
=
5
15
15 15
6 60 6
6 80 6 b J1
=
DETAIL KUSEN P1(4 unit) DETAIL KUSEN P2 (1unit)
Skala 1:20 Skala 1:20

3 Vol.
a PJ1
15   15 =
4 5 5
10

b J1
78
=

196 10
195
  15
5
c V1
=

15   4 Vol.
a PJ1
=
82

b P1
15
=
6 80 510 42 105

DETAIL KUSEN PJ1(1unit) c P2

Skala 1:20 =


15

5
10

78
25
 
20 30
10
5
15 35

 5
10

78
25
 
20 30
10
5
15 35

105 25 510
6 42 6 42 6

15 15 15 15

510 24 10 10 24 10 5 105 25 510

4

DETAIL KUSEN J1(3 unit) DETAIL KUSEN V1(1unit)

Skala 1:20 Skala 1:20
DETAIL KUSEN J1(3 unit) DETAIL KUSEN V1(1unit)
Skala 1:20 Skala 1:20
GAN VOLUME

PERHITUNGAN VOLUME SATUAN

,.
Rabat Beon Mutu K125
T(m) x A(m2)
0.05 x 1.40 0.0700 M3

Spesi
A(m2)
1.40 1.4000 M2

Keramik 40x40
A(m2)
A Keramik
- 30x30- (m2)
Luas Dinding dan kolom
1.40 - 2.25 - Err:508 Err:508 M2

Keramik 30x30
A (m2)
2.25 2.2500 M2

,.
Dinding Batako 1/4
T(m) x P(m) - Luas Kus - Luas Kolom
3.00 x 44.70 - 14.63 - 7.65 111.8206 M2
A(m) x T(m) x J
6.15 x 1.86 x 2.00 11.4390 M2
6.15 x 1.97 x 2.00 12.1155 M2
Jumlah 135.3751
Plesteran 1:5
T(m) x P(m) - Luas Kus - Luas Kolom
3.00 x 38.70 14.63 - 5.85 95.6206 M2
A(m) x T(m) x J
6.15 x 1.86 x 2.00 11.4390 M2
6.15 x 1.97 x 2.00 12.1155 M2
2 Sisi 238.350
Plesteran 1 : 3
T(m) x P(m) - Luas Kolom
3.00 x 6.00 - 1.80 16.2000 M2
2 Sisi 32.40
Acian
A (m2)
135.38 135.3751 M2
2 Sisi 270.750
 ,.
Pek. Pemasangan Rangka Plafond
P(m) x L(m)
6.00 x 3.00 18.0000 M2
P(m) x L(m)
7.00 x 2.50 17.5000 M2
P(m) x L(m)
4.20 x 1.50 6.3000 M2
Jumlah 41.800

Pek. Pemasangan Plafond

A(m)
41.80 41.80 M2

,.
Pek. Pemasangan Atap Alumunium
P(m) + L(m)
4.40 + 3.00 13.1850 M2
2 Sisi 26.37 M2

P(m) + L(m)
4.64 + 4.60 21.3440 M2

P(m) + L(m)
4.18 + 4.60 19.2188 M2

P(m) + L(m)
3.36 + 1.50 5.0340 M2
2 Sisi 10.068 M2

Jumlah 77.0008
Pek. Pemasangan Rangka Atap Jurai
P (m) x L(m)
7.36 x 3.00 22.07 M2
P (m) x L(m)
7.36 x 3.86 28.39 M2
P (m) x L(m)
5.56 x 1.50 8.34 M2
Jumlah 58.7982 M2
Pek. Pemasangan Nok Alumunium
P (m)
8.36 8.36 M'

Pek. Lisplank
P (m)
31.43 31.43 M'
 ,.
Pek. Kusen
A(m2) x P(m) x J(unit)
0.0075 x 4.82 x 4.00 19.28 0.1446 M3

A(m2) x P(m) x J(unit)

0.0075 x 4.62 x 1.00 4.62 0.0347 M3

A(m2) x P(m) x J(unit)

0.0075 x 7.24 x 1.00 7.24 0.0543 M3

A(m2) x P(m) x J(unit)

0.0075 x 5.28 x 3.00 15.84 0.1188 M3

A(m2) x P(m) x J(unit)

0.0075 x 1.30 x 1.00 1.30 0.0098 M3
J.Panjang 48.28 Juml 0.3621 M3
Pek. Bingkai Jendela
P(m) x L(m) x J(unit)
0.9800 x 0.62 x 1.00 0.6076 M2

P(m) x L(m) x J(unit)

0.9800 x 0.44 x 6.00 2.5872 M2

Jumlah 3.19 M2
Pek. Pemasangan Kaca 3 mm
P(m) x L(m) x J(unit)
0.7800 x 0.42 x 1.00 0.3276 M2

P(m) x L(m) x J(unit)

0.7800 x 0.24 x 6.00 1.1232 M2

P(m) x L(m) x J(unit)

0.2500 x 0.20 x 1.00 0.0500 M2
Jumlah 1.5008 M2

Pek. Daun Pintu

P(m) x L(m) x J(unit)
1.9500 x 0.82 x 1.00 1.5990 M2

P(m) x L(m) x J(unit)

1.9500 x 0.82 x 4.00 6.3960 M2

P(m) x L(m) x J(unit)

1.9500 x 0.62 x 1.00 1.2090 M2
Jumlah 9.20 M2
 PERHITUNGAN VOLUME

Item Pekerjaan : MEP

NO. SKETSA PERHITUNGAN

A . Pas. Pipa PVC 3" 1. Vol. Pas. Pipa PVC 3"

P (m)
= 3.12
AN VOLUME

PERHITUNGAN VOLUME SATUAN

,.

3.1200 M'
 PERHITUNGAN VOLUME

Item Pekerjaan : MEP

NO. SKETSA PERHITUNGAN

A . Pek. Pengecetan Dinding Dan Kolom 1. Vol. Pek. Pengecetan Dinding Dan Kolom
Pek. Pengecetan Kusen (L(Acian)+L(kolom))(m2)
Pek. Pengecetan Plafond = 270.75 + 7.65
Pek. Daun Pintu 2 Vol. Pek. Pengecetan Kusen
Pek. Pengecetan Lisplank P(m) L(m)
= 48.28 x 0.40
3 Vol. Pek. Pengecetan Plafond
A(m2)
= 41.80
4 Vol. Pek. Daun Pintu
A(m2) x J.sisi
= 9.20 x 2.00
5 Vol. Pek. Pengecetan Lisplank
P(m) x T(m)
= 31.43 x 0.30
UNGAN VOLUME

PERHITUNGAN VOLUME SATUAN

Pek. Pengecetan Dinding Dan Kolom

278.4002 M2

19.312 M2

41.800 M2

18.408 M2

9.430 M2