J

U
M
L
A
H
RENCANA ANGGARAN BIAYA PONDASI PLAT-kananTot
PEKERJAAN : PEKERJAAN DINDING PENAHAN TANAH H
KEGIATAN : PERENCANAAN DINDING PENAHAN TANAH A
PEMBERI TUGAS : DINAS KEPENDUDUKAN DAN PENCATATAN SIPIL JAWA-BARAT R
G
HARGA JUMLAH A
NO URAIAN PEKERJAAN Sat VOLUME SATUAN HARGA
(Rp) (Rp)
1 2 3 4 5 6
A PEKERJAAN PERSIAPAN
1 Pengukuran dan pasang Bouwplank m' 24.77 79,000 1,956,830
###
2 Administrasi dan Dokumentasi set 1.00 583,000 583,000
3 Mobilisasi dan Demobilisasi Alat dan Material set 1.00 528,000 528,000
Pengangkutan ex bongkaran ke luar lokasi -/+
4 m3 23.84 65,000 1,549,600
100m' masih di area Disdukcapil
5 Pembersihan lapangan m2 30.96 18,000 557,280 (
R
Jumlah = 5,174,710
p
PEKERJAAN KONSTRUKSI DINDING )
B
PENAHAN TANAH BAGIAN SISI KIRI
I PEKERJAAN BONGKARAN
1 Bongkaran Pagar kawat duri m2 24.77 12,000 297,240
2 Bongkar dinding conblock m3 6.81 724,000 4,930,440
3 Bongkar kolom/ balok beton existing m3 3.10 1,529,000 4,739,900
4 Bongkar pondasi batu kali existing m3 13.93 77,000 1,072,610
###
Jumlah = 11,040,190
PEKERJAAN GALIAN TANAH DAN
II
URUGAN PONDASI
1 Galian tanah biasa kedalaman 250 cm m3 77.41 97,800 7,570,698
2 Menaikan tanah dari dalaman 2m' sd 3m' m3 77.41 65,000 5,031,650
3 Urugan kembali tanah ex galian m3 38.71 38,000 1,470,980

4 Urugan pasir dibawah pondasi t=10 cm m3 2.48 269,000 667,120

5 Lantai Kerja dibawah pondasi t=5 cm m3 1.24 846,000 1,049,040

Jumlah = 15,789,488
III PEKERJAAN STRUKTUR
1 Beton Pondasi Plat 200x100x35 cm ;
Besi Tulangan D 16mm kg 632.22 14,490 9,160,868
Besi Tulangan D 13mm kg 331.53 14,490 4,803,870
Bekisting multiplex m2 9.45 152,000 1,436,400
Cor beton Sitemix K-250 m3 6.30 1,153,000 7,263,900
2 Sloof Beton 15x30 cm ;
Besi Tulangan D 13 mm kg 162.24 14,490 2,350,858
Besi Tulangan 8 mm kg 80.00 14,490 1,159,200
Bekisting multiplex m2 9.38 158,000 1,482,040
Cor beton Sitemix K-250 m3 1.13 1,153,000 1,302,890

730702985.xls Page 1
 J
U
M
L
A
H
RENCANA ANGGARAN BIAYA PONDASI PLAT-kananTot
PEKERJAAN : PEKERJAAN DINDING PENAHAN TANAH H
KEGIATAN : PERENCANAAN DINDING PENAHAN TANAH A
PEMBERI TUGAS : DINAS KEPENDUDUKAN DAN PENCATATAN SIPIL JAWA-BARAT R
G
HARGA JUMLAH A
NO URAIAN PEKERJAAN Sat VOLUME SATUAN HARGA
(Rp) (Rp)
1 2 3 4 5 6
3 Beton retaining wall ;
Besi Tulangan D 13 mm kg 1,109.03 14,490 16,069,845
Besi Tulangan 8 mm kg 240.00 14,490 3,477,600
Bekisting multiplex m2 57.50 412,000 23,690,000
Cor beton Sitemix K-250 m3 8.63 1,153,000 9,950,390
4 Kolom Beton 1 (40x50 cm)
(
Besi Tulangan 19 mm kg 746.60 14,490 10,818,234
R
Besi Tulangan 10 mm kg 109.37 14,490 1,584,771
p
Bekisting multiplex m2 18.72 276,000 5,166,720 )
Cor beton Sitemix K-250 m3 3.74 1,153,000 4,312,220
5 Kolom Beton 2 (15x20 cm)
Besi Tulangan 10 mm kg 78.12 14,490 1,131,959
Besi Tulangan 8 mm kg 23.10 14,490 334,719
###
Bekisting multiplex m2 3.78 276,000 1,043,280
Cor beton Sitemix K-250 m3 0.39 1,153,000 449,670
6 Ringbalk (15x20 cm)
Besi Tulangan 10 mm kg 93.00 14,490 1,347,570
Besi Tulangan 6 mm kg 20.17 14,490 292,263
Bekisting multiplex m2 4.38 330,000 1,445,400
Cor beton Sitemix K-250 m3 0.75 1,153,000 864,750
7 Pasang Pipa sulingan PVC 2 inch m1 16.00 42,000 672,000

8 Pekerjaan Acian Permukaan Coran Beton m2 89.14 46,000 4,100,440

9 Pasang dinding Conblock HB10 1Pc : 4Psr m2 33.64 203,000 6,828,920

Jumlah = 122,540,777
###
Jumlah 154,545,165
###
Ppn 10% 15,454,517
###
Jumlah Total 169,999,682
###
Pembulatan 169,990,000 ###

730702985.xls Page 2
REKAPITULASI JATAH BAHAN & UPAH

No Uraian
Harga Satuan Rp. Jumlah Harga Rp.
1 Upah Borongan Rp 38,500,000
2 Semen 8,544.00 170.88 Rp 53,000 Rp 9,056,640
3 Pasir Beton 15,530.50 15.53 Rp 250,000 Rp 3,882,500
4 Kerikil 23,295.75 23.30 Rp 250,000 Rp 5,825,000
5 Biaya Administrasi, dll 4,783.75 Rp 500 Rp 2,391,875
Alat2 concrete mixer, Ember,
6 Jackhammer dll ) 1.00 Rp 3,500,000 Rp 3,500,000
7 Besi Ulir 19 334.80 27.90 Rp 196,000 Rp 5,468,400
8 Besi Ulir 16 400.14 33.35 Rp 136,000 Rp 4,535,600
9 Besi Ulir 13 1,176.70 98.06 Rp 90,000 Rp 8,825,400

10 Besi Polos 10 452.40 37.70 Rp 55,000 Rp 2,073,500

11 Besi Polos 8 857.75 71.48 Rp 35,000 Rp 2,501,800

12 Besi Polos 6 91.67 7.64 Rp 24,000 Rp 183,360

11 Kawat Beton 25.00 Rp 12,000 Rp 300,000

12 Con block 420.50 Rp 4,000 Rp 1,682,000

Semen untuk Conblock dan acian 13.00 Rp 53,000 Rp 689,000

13
14 Pasir Pasang 10.80 Rp 210,000 Rp 2,268,000
Pasang pagar kawat duri
15 Galvanised + Besi siku 21.25 Rp 135,000 Rp -
50x50x5mm finish cat besi

16 Multipleks 12 mm meranti 57.50 20.00 Rp 170,000 Rp 3,400,000

17 Multipleks 9 mm meranti 45.71 29.00 Rp 150,000 Rp 4,350,000

18 Kaso 5/7 meranti 20.00 Rp 175,000 Rp 3,500,000

19 Paku 5 cm 10.00 Rp 12,500 Rp 125,000

20 Paku 7 cm 10.00 Rp 12,500 Rp 125,000

21 Paku 10 cm 10.00 Rp 12,500 Rp 125,000

22 Pipa PVC Maspion 2 inch 4.00 Rp 60,000 Rp 240,000

23 Biaya Koordinasi dll Rp 1,000,000

Total Rp 104,548,075
REKAP BELANJA BAHAN 1
PROYEK : Pekerjaan Dinding Penahan Tanah
PEKERJAAN : Struktur
PEMILIK : DISDUKCAPIL JABAR
ALAMAT : Ciumbuleuit No. 2

No Item Material Sat Vol Harga Jumlah Harga

1 Besi D 19 ( FULL ) batang 14.00 Rp 196,000 Rp 2,744,000

2 Besi D 16 ( FULL ) batang 16.00 Rp 136,000 Rp 2,176,000

3 Besi D 13 ( FULL ) batang 50.00 Rp 90,000 Rp 4,500,000

4 Besi 10 Polos ( FULL ) batang 20.00 Rp 55,000 Rp 1,100,000

5 Besi 8 Polos ( FULL ) batang 35.00 Rp 35,000 Rp 1,225,000

6 Besi 6 Polos ( FULL ) batang 8.00 Rp 24,000 Rp 192,000

7 Kawat beton roll 1.00 Rp 300,000 Rp 300,000

8 Multipleks lembar 20.00 Rp 150,000 Rp 3,000,000

9 Kaso 5/7 m3 1.00 Rp 1,100,000 Rp 1,100,000

10 Paku 5 cm kg 5.00 Rp 12,500 Rp 62,500

11 Paku 7 cm kg 5.00 Rp 12,500 Rp 62,500

12 Paku 10 cm kg 5.00 Rp 12,500 Rp 62,500

13 Kunci besi buah 3.00 Rp 65,000 Rp 195,000

TOTAL = Rp 16,719,500
Toko Ket. No Item Material Sat Vol

1 Besi D 19 ( FULL ) batang 15.00

2 Besi D 16 ( FULL ) batang 19.00

3 Besi D 13 ( FULL ) batang 50.00

4 Besi 10 Polos ( FULL ) batang 20.00

5 Besi 8 Polos ( FULL ) batang 37.00

ANALISA HARGA SATUAN
PEKERJAAN : PEKERJAAN DINDING PENAHAN TANAH
KEGIATAN : PERENCANAAN DINDING PENAHAN TANAH

PEMBERI TUGAS : DINAS KEPENDUDUKAN DAN PENCATATAN SIPIL JAWA-BARAT

Harga Satuan
Harga Jumlah
No Uraian Umum Index Bahan/
(Rp) Upah (Rp)
Alat
a b c d e = (c x d) f = (c x d) g = (e + f )

1 M'. MEMASANG PAPAN

hal ; 572
BOWPLANK
A Tenaga
Pekerja/ Knek 0.100 OH 90,900 9,090 9,090
Tukang batu 0.100 OH 113,600 11,360 11,360
Kepala Tukang Batu 0.010 OH 136,300 1,363 1,363
Mandor 0.005 OH 159,000 795 795
B Bahan
Kaso 5/7cm ex Borneo 0.012 M3 3,400,000 40,800 40,800
Papan 3x20 cm ex Albasiah 0.007 M3 1,200,000 8,400 8,400
Paku 5 - 7 cm 0.020 kg 18,000 360 360
C Peralatan

D Jumlah(A+B+C) 49,560 22,608 72,168

E Overhead & profit 10% 7,217
F Harga satuan pekerjaan (D+E) 79,385
Dibulatkan 79,000
1Set. ADMINISTRASI DAN
DOKUMENTASI
A Material ;
Foto Dokumentasi 1.000 set 250,000 250,000 250,000
Upah Kerja /Alat bantu 0.120 ls 250,000 30,000 30,000
Pembuatan Laporan dan As-
1.000 set 250,000 250,000 250,000
built, dll
D Jumlah(A+B+C) 530,000
E Overhead & profit 10% 53,000
F Harga satuan pekerjaan (D+E) 583,000
Dibulatkan 583,000
1Set. MOBILISASI DAN
DEMOBILISASI ALAT
PENGUKURAN
Mobilisasi material proyek 1.000 Rit 400,000 400,000 400,000
Upah Kerja /Alat bantu 0.200 ls 400,000 80,000 80,000
D Jumlah(A+B+C) 480,000
E Overhead & profit 10% 48,000
F Harga satuan pekerjaan (D+E) 528,000
Dibulatkan 528,000
1 M3. PENGANGKUTAN
MATERIAL KELOKASI hal ; 131
SEJAUH -/= 100M
A Tenaga
Pekerja 0.600 OH 90,900 54,540 54,540
Mandor 0.030 OH 159,000 4,770 4,770
B Bahan
C Peralatan

D Jumlah(A+B+C) 59,310
E Overhead & profit 10% 5,931
F Harga satuan pekerjaan (D+E) 65,241
Dibulatkan 65,000

Analisa-discapil Page 6
 Harga Satuan
Harga Jumlah
No Uraian Umum Index Bahan/
(Rp) Upah (Rp)
Alat
a b c d e = (c x d) f = (c x d) g = (e + f )

1 M2. PEMBERSIHAN
hal ; 575
LAPANGAN
A Tenaga
Pekerja/ Knek 0.100 OH 90,900 9,090 9,090
Mandor 0.050 OH 159,000 7,950 7,950
B Bahan
C Peralatan

D Jumlah(A+B+C) 17,040
E Overhead & profit 10% 1,704
F Harga satuan pekerjaan (D+E) 18,744
Dibulatkan 18,000
PEKERJAAN BONGKARAN
1 M'. BONGKAR PAGAR
KAWAT
A Tenaga
Pekerja 0.120 OH 90,900 10,908 10,908
Mandor 0.002 OH 159,000 318 318
B Bahan
C Peralatan
Palu/ godam 0.002 bh 32,000 64 64
Pahat beton 0.003 bh 18,000 54 54
Linggis 0.007 bh 8,000 56 56

D Jumlah(A+B+C) 174 11,226 11,400

E Overhead & profit 10% 1,140
F Harga satuan pekerjaan (D+E) 12,540
Dibulatkan 12,000
1 M3. BONGKAR DINDING
hal ; 578
TEMBOK CONBLOCK
A Tenaga
Pekerja 6.667 OH 90,900 606,030 606,030
Mandor 0.333 OH 159,000 52,947 52,947
B Bahan
C Peralatan

D Jumlah(A+B+C) - 658,977 658,977

E Overhead & profit 10% 65,898
F Harga satuan pekerjaan (D+E) 724,875
Dibulatkan 724,000
per 1M2 72,400
1 M3. BOBOK SLOOF/
KOLOM/ BALOK BETON hal ; 577
PRAKTIS KONVENSIONAL
A Tenaga
Pekerja 13.334 OH 90,900 1,212,061 1,212,061
Mandor 0.666 OH 159,000 105,894 105,894
B Bahan
Cuka bibit 1.200 liter 56,000 67,200 67,200
C Peralatan
Palu/ godam 0.020 bh 32,000 640 640
Gergaji besi 0.100 bh 18,000 1,800 1,800
Pahat beton 0.030 bh 8,000 240 240
Linggis 0.050 bh 48,000 2,400 2,400

D Jumlah(A+B+C) 72,280 1,317,955 1,390,235

E Overhead & profit 10% 139,024
F Harga satuan pekerjaan (D+E) 1,529,259
Dibulatkan 1,529,000
1 M3. BONGKAR BATU
KALI
A Tenaga

Analisa-discapil Page 7
 Harga Satuan
Harga Jumlah
No Uraian Umum Index Bahan/
(Rp) Upah (Rp)
Alat
a b c d e = (c x d) f = (c x d) g = (e + f )

Pekerja 0.6900 OH 90,900 62,721 62,721

Mandor 0.0345 OH 159,000 5,485 5,485
B Bahan
C Peralatan
Palu/ godam 0.030 bh 32,000 960 960
Pahat beton 0.045 bh 18,000 810 810
Linggis 0.105 bh 8,000 840 840

D Jumlah(A+B+C) 2,610 68,206 70,816

E Overhead & profit 10% 7,082
F Harga satuan pekerjaan (D+E) 77,898
Dibulatkan 77,000
PEKERJAAN GALIAN &
URUGAN
1 M3. TANAH BIASA
hal ; 580
SEDALAM 2 METER
A Tenaga
Pekerja 0.900 OH 90,900 81,810 81,810
Mandor 0.045 OH 159,000 7,155 7,155
B Bahan
C Peralatan

D Jumlah(A+B+C) 88,965
E Overhead & profit 10% 8,897
F Harga satuan pekerjaan (D+E) 97,862
Dibulatkan 97,800
1 M3. MENAIKAN TANAH
SAMPAI BEDA TINGGI > hal ; 126
2M SD 3M
A Tenaga
Pekerja 0.604 OH 90,900 54,904 54,904
Mandor 0.030 OH 159,000 4,770 4,770
B Bahan
C Peralatan

D Jumlah(A+B+C) 59,674
E Overhead & profit 10% 5,967
F Harga satuan pekerjaan (D+E) 65,641
Dibulatkan 65,000
1 M3. URUGAN TANAH
KEMBALI BEDA TINGGI >
1M SD 2M
A Tenaga
Pekerja 0.330 OH 90,900 29,997 29,997
Mandor 0.033 OH 159,000 5,247 5,247
B Bahan
C Peralatan

D Jumlah(A+B+C) 35,244
E Overhead & profit 10% 3,524
F Harga satuan pekerjaan (D+E) 38,768
Dibulatkan 38,000
1 M3. PASIR URUG hal ; 583
A Tenaga
Pekerja 0.300 OH 90,900 27,270 27,270
Mandor 0.010 OH 159,000 1,590 1,590
B Bahan
Pasir Urug 1.200 M3 180,000 216,000 216,000
C Peralatan

D Jumlah(A+B+C) 216,000 28,860 244,860

E Overhead & profit 10% 24,486
F Harga satuan pekerjaan (D+E) 269,346
Dibulatkan 269,000

Analisa-discapil Page 8
 Harga Satuan
Harga Jumlah
No Uraian Umum Index Bahan/
(Rp) Upah (Rp)
Alat
a b c d e = (c x d) f = (c x d) g = (e + f )

C PEKERJAAN BETON
1 M3. COR BETON LANTAI
KERJA TUMBUK K-40 sd K- Hal; 592
60 1PC : 3Psr : 5Krl
A Tenaga
Pekerja/ Knek 1.200 OH 90,900 109,080 109,080
Tukang batu 0.200 OH 113,600 22,720 22,720
Kepala Tukang Batu 0.020 OH 136,300 2,726 2,726
Mandor 0.060 OH 159,000 9,540 9,540
B Bahan
Cemen Portland 200.000 kg 1,400 280,000 280,000
Pasir Beton 893.000 kg 181 161,633 161,633
Kerikil (maksimum 30 mm) 1,027.000 kg 156 160,212 160,212
Air 200.000 ltr 120 24,000 24,000
C Peralatan

D Jumlah(A+B+C) 625,845 144,066 769,911

E Overhead & profit 10% 76,991
F Harga satuan pekerjaan (D+E) 846,902
Dibulatkan 846,000
1 M3. COR BETON K-250 Hal; 594
A Tenaga
Pekerja/ Knek 1.650 OH 90,900 149,985 149,985
Tukang batu 0.275 OH 113,600 31,240 31,240
Kepala Tukang Batu 0.028 OH 136,300 3,816 3,816
Mandor 0.083 OH 159,000 13,197 13,197
B Bahan
Cemen Portland 384.000 zak 1,400 537,600 537,600
Pasir Beton 692.000 m3 181 125,252 125,252
Kerikil (maksimum 30 mm) 1,039.000 m3 156 162,084 162,084
Air 215.000 liter 120 25,800 25,800
C Peralatan

D Jumlah(A+B+C) 850,736 198,238 1,048,974

E Overhead & profit 10% 104,897
F Harga satuan pekerjaan (D+E) 1,153,871
Dibulatkan 1,153,000
1 Kg. PEMBESIAN U-24
Hal ; 259
rata-rata 100 KG
A Tenaga
Pekerja 0.700 OH 90,900 63,630 63,630
Tukang Besi 0.700 OH 113,600 79,520 79,520
Kepala Tukang 0.070 OH 136,300 9,541 9,541
Mandor 0.070 OH 159,000 11,130 11,130
B Bahan
Besi Beton 105.000 kg 10,700 1,123,500 1,123,500
Kawat Beton 1.500 kg 20,000 30,000 30,000
C Peralatan
D Jumlah(A+B+C) 1,153,500 163,821 1,317,321
E Overhead & profit 10% 131,732
F Harga satuan pekerjaan (D+E) 1,449,053
Dibulatkan 1,449,000
Harga per 1Kg 14,490
1 M2. BEKISTING UNTUK
hal ; 601
SLOOF
A Tenaga
Pekerja 0.520 OH 90,900 47,268 47,268
Tukang Kayu 0.260 OH 113,600 29,536 29,536
Kepala Tukang 0.026 OH 136,300 3,544 3,544
Mandor 0.026 OH 159,000 4,134 4,134
B Bahan
Kayu Kelas III 0.045 m3 1,200,000 54,000 54,000
Paku 5 cm - 12cm 0.300 kg 18,000 5,400 5,400
Minyak bekisting 0.100 liter 6,000 600 600
C Peralatan

D Jumlah(A+B+C) 60,000 84,482 144,482

E Overhead & profit 10% 14,448
F Harga satuan pekerjaan (D+E) 158,930
Dibulatkan 158,000

Analisa-discapil Page 9
 Harga Satuan
Harga Jumlah
No Uraian Umum Index Bahan/
(Rp) Upah (Rp)
Alat
a b c d e = (c x d) f = (c x d) g = (e + f )

1 M2. BEKISTING UNTUK

hal ; 601
KOLOM
A Tenaga
Pekerja 0.660 OH 90,900 59,994 59,994
Tukang Kayu 0.330 OH 113,600 37,488 37,488
Kepala Tukang 0.033 OH 136,300 4,498 4,498
Mandor 0.033 OH 159,000 5,247 5,247
B Bahan
Kayu Kelas III 0.040 m3 1,200,000 48,000 48,000
Paku 5 cm - 12cm 0.400 kg 18,000 7,200 7,200
Minyak bekisting 0.200 liter 6,000 1,200 1,200
Balok Kayu Kelas II 0.015 m3 3,400,000 51,000 51,000
Multipleks tebal 9mm 0.035 lbr 125,000 4,375 4,375
Dolken Kayu dia 8-10cm
2.000 btng 16,000 32,000 32,000
panjang 4m
C Peralatan

D Jumlah(A+B+C) 143,775 107,227 251,002

E Overhead & profit 10% 25,100
F Harga satuan pekerjaan (D+E) 276,102
Dibulatkan 276,000
1 M2. BEKISTING UNTUK
RINGBALK
A Tenaga
Pekerja 0.660 OH 90,900 59,994 59,994
Tukang Kayu 0.330 OH 113,600 37,488 37,488
Kepala Tukang 0.033 OH 136,300 4,498 4,498
Mandor 0.033 OH 159,000 5,247 5,247
B Bahan
Kayu Kelas III 0.040 m3 1,200,000 48,000 48,000
Paku 5 cm - 12cm 0.400 kg 18,000 7,200 7,200
Minyak bekisting 0.200 liter 6,000 1,200 1,200
Balok Kayu Kelas II 0.018 m3 3,400,000 61,200 61,200
Multipleks tebal 9mm 0.350 lbr 125,000 43,750 43,750
Dolken Kayu dia 8-10cm
2.000 btng 16,000 32,000 32,000
panjang 4m
C Peralatan

D Jumlah(A+B+C) 193,350 107,227 300,577

E Overhead & profit 10% 30,058
F Harga satuan pekerjaan (D+E) 330,635
Dibulatkan 330,000
1 M2. BEKISTING UNTUK
hal ; 600
PONDASI
A Tenaga
Pekerja 0.520 OH 90,900 47,268 47,268
Tukang Kayu 0.260 OH 113,600 29,536 29,536
Kepala Tukang 0.026 OH 136,300 3,544 3,544
Mandor 0.026 OH 159,000 4,134 4,134
B Bahan
Kayu Kelas III 0.040 m3 1,200,000 48,000 48,000
Paku 5 cm - 10cm 0.300 kg 18,000 5,400 5,400
Minyak bekisting 0.100 liter 6,000 600 600
C Peralatan

D Jumlah(A+B+C) 54,000 84,482 138,482

E Overhead & profit 10% 13,848
F Harga satuan pekerjaan (D+E) 152,330
Dibulatkan 152,000
1 M2. BEKISTING UNTUK
hal ; 603
DINDING
A Tenaga
Pekerja 0.660 OH 90,900 59,994 59,994
Tukang Kayu 0.330 OH 113,600 37,488 37,488
Kepala Tukang 0.033 OH 136,300 4,498 4,498
Mandor 0.033 OH 159,000 5,247 5,247
B Bahan
Kayu Kelas III 0.030 m3 1,200,000 36,000 36,000
Paku 5 cm - 10cm 0.400 kg 18,000 7,200 7,200
Minyak bekisting 0.200 liter 6,000 1,200 1,200
Balok Kayu Kelas II 0.020 m3 3,400,000 68,000 68,000

Analisa-discapil Page 10
 Harga Satuan
Harga Jumlah
No Uraian Umum Index Bahan/
(Rp) Upah (Rp)
Alat
a b c d e = (c x d) f = (c x d) g = (e + f )

Multipleks tebal 9mm 0.350 lbr 125,000 43,750 43,750

Dolken Kayu dia 8-10cm
3.000 btng 16,000 48,000 48,000
panjang 4m
Penjaga jarak bekisting/
4.000 bh 16,000 64,000 64,000
spacer
C Peralatan

D Jumlah(A+B+C) 268,150 107,227 375,377

E Overhead & profit 10% 37,538
F Harga satuan pekerjaan (D+E) 412,915
Dibulatkan 412,000
PEKERJAAN PASANGAN
1 M2. DINDING
CONBLOCK HB10
CAMPURAN SPESI 1 PC : 4
PSR
A Tenaga
Pekerja 0.300 OH 90,900 27,270 27,270
Tukang Kayu 0.100 OH 113,600 11,360 11,360
Kepala Tukang 0.010 OH 136,300 1,363 1,363
Mandor 0.015 OH 159,000 2,385 2,385
B Bahan
Conblock HB10 12.500 bh 3,500 43,750 43,750
Cemen Portland 12.130 kg 1,400 16,982 16,982
Pasir Pasang 0.388 m3 204,000 79,152 79,152
Besi angkur dia 8 mm 0.280 kg 10,700 2,996 2,996
C Peralatan

D Jumlah(A+B+C) 142,880 42,378 185,258

E Overhead & profit 10% 18,526
F Harga satuan pekerjaan (D+E) 203,784
Dibulatkan 203,000
1 M1. PIPA PVC 2''
A Tenaga
Pekerja 0.033 OH 90,900 3,000 3,000
Tukang Kayu 0.033 OH 113,600 3,749 3,749
Kepala Tukang 0.003 OH 136,300 409 409
Mandor 0.003 OH 159,000 477 477
B Bahan
Pipa PVC dia 2" setara Rucika
1.000 m1 30,800 30,800 30,800
AW
C Peralatan

D Jumlah(A+B+C) 30,800 7,635 38,435

E Overhead & profit 10% 3,844
F Harga satuan pekerjaan (D+E) 42,279
Dibulatkan 42,000

Analisa-discapil Page 11
 Harga Satuan
Harga Jumlah
No Uraian Umum Index Bahan/
(Rp) Upah (Rp)
Alat
a b c d e = (c x d) f = (c x d) g = (e + f )

1 M2. ACIAN
A Tenaga
Pekerja 0.072 OH 90,900 6,545 6,545
Tukang Kayu 0.240 OH 113,600 27,264 27,264
Kepala Tukang 0.024 OH 136,300 3,271 3,271
Mandor 0.005 OH 159,000 795 795
B Bahan
Cemen Portland 3.000 kg 1,400 4,200 4,200
C Peralatan

D Jumlah(A+B+C) 4,200 37,875 42,075

E Overhead & profit 10% 4,208
F Harga satuan pekerjaan (D+E) 46,283
Dibulatkan 46,000

Analisa-discapil Page 12
HARGA BAHAN/MATERIAL

No Jenis Material/ Bahan Harga (Rp) Satuan

1 2 3 4
PERSIAPAN
1 Mobilisasi material proyek 800,000 Rit
2 Foto Dokumentasi 300,000 set
3 Sewa scgafolding 48,600 m2/bln
4 Sewa Kompressor 200,000 hr
5 Sewa Molen kap 0,3 m3 250,000 hr
6 Sewa Concrete Pump Standar 4,500,000 hr
7 Sewa pipa 3m' 50,000 hr/btg
8 Program LK-3 ( Helm, sepatu, kaus tangan, dll ) 71,250 ho
9 Air Kerja 120 liter
10 Minyak Bekisting 6,000 liter
11 Slang Air 1 inch 8,000 m'
12 Sewa Stempler 56,250 jam
13 Mesin Bor 30,000 jam
14 Mesin Las 25,000 jam
15 Palu/ godam 32,000 bh
16 Gergaji besi 18,000 bh
17 Pahat beton 8,000 bh
18 Linggis 48,000 bh
19 Cuka bibit 56,000 liter
MATERIAL BETON
1 Pasir urug 180,000 m3
2 Pasir pasang 204,000 m3
3 Pasir Pasang 204 kg
4 Pasir beton 253,000 m3
5 Pasir Beton 181 kg
6 Batu pecah mesin ukuran 2/3 (agregat pokok) 281,000 m3
7 Batu pecah mesin ukuran 2/3 (agregat pokok) 156 kg
8 Batu Belah Pondasi 197,000 m3
9 Bata Merah Ukuran (5x11x22) cm tebal 1/2 bata 750 bh
10 Conblock HB10 3,500 bh
11 Bata Ringan Ex Leibel 650,000 m3
12 Bata Ringan Ex Leibel 8,442 bh
13 Grevel ukuran 30 cm P= 1 m 84,000 bh
14 Cemen Portland ( PC TYPE I ) @50Kg/zak 70,000 Zak
15 Cemen Portland ( PC TYPE I ) 1,400 kg
16 semen instan drymix M-101 150,000 zak
17 semen instan drymix M-101 7,500 kg
18 Readymix Beton K-300, tanpa pompa 865,000 m3
19 Readymix Beton K-250, tanpa pompa 880,000 m3
20 Readymix Beton K-225, tanpa pompa 895,000 m3
21 Readymix Beton K-175, tanpa pompa 860,000 m3
22 CALBOND 54,000 ltr
23 Semen Lemkra FS 101 18,000 kg
KAYU DAN KAYU LAPIS
1 Kayu kamper Banjar m3
2 Kaso 5/7cm Kamper Samarinda 12,000,000 m3
3 Kaso 5/7cm Borneo 3,400,000 m3
4 Papan 2/20cm Borneo 3,600,000 m3
5 Papan 3x20 cm ex Albasiah 1,200,000 m3
6 Kaso 4/6cm Kamper 86,400 btg
7 Kaso 5/5cm Albasia 1,200,000 m3
8 Kayu stoot (dinding 2x pakai) 50% Kaso 5x7cm 28,000 btg

BAHAN Page 13
No Jenis Material/ Bahan Harga (Rp) Satuan
1 2 3 4
9 Paku 3/4 cm 17,000 kg
10 Paku 5/10cm 18,000 kg
11 Paku 5/12cm 18,000 kg
12 Paku 7/10cm 18,000 kg
13 Seng gel. BJLS 0,2 48,000 lbr
14 Multiplex 18 mm 245,000 lbr
15 Multiplex 15 mm 225,000 lbr
16 Multiplex 12 mm 198,000 lbr
17 Multiplex 9 mm 125,000 lbr
18 Triplex 4 mm 55,000 m'
19 Triplex 6 mm 68,500 lbr
20 Triplex 9 mm 130,000 lbr
21 Triplex 12 mm 164,000 lbr
22 Dolken kayu galam, dia 8-10cm, pjg 3 m 16,000 btg
23 Kusen kayu 6x15cm Kamper Samarinda 165,000 m'
24 HPL laminated 170,000 m2
25 Plastik cor 6,000 m2
26 Lem kayu Fox 18,000 kg
BESI
1 Besi Beton U-24 10,700 kg
2 Besi Beton U-32 10,700 kg
3 Besi Beton U-39 10,700 kg
4 Besi plat hitam/ bordes 12,500 kg
5 Besi plat strip 12,500 kg
6 Besi siku 10,700 kg
7 Besi siku galvanised uk 50x50x5 mm 30,000 m'
8 IWF 11,000 kg
9 Kawat beton 20,000 kg
10 Kawat Las 25,000 kg
11 Wiremesh M6 260,000 m2
12 Wiremesh M6 42,000 kg
13 Wiremesh M8 440,000 m2
14 Wiremesh M8 62,857 kg
15 Besi angkur dia 8mm 14,000 kg
16 Kawat harmonika 46,000 m2
17 Kawat duri galvanised 5,800 m'
18 Paku 3/4 cm 17,000 kg
19 Paku 5/10cm 18,000 kg
20 Paku 5/12cm 18,000 kg
21 Paku 7/10cm 18,000 kg
22 Seng gel. BJLS 0,2 48,000 lbr
CAT
1 Menie Besi 28,000 kg
2 Cat Besi ex NIPPE 2000 58,000 kg
3 Kuas/ Rol 16,000 bh
4 Thinner 28,000 ltr
5 Amplas Besi 12,000 lbr
PIPA
1 Pipa PVC RUCIKA type AW dia. 2" 123,200 btg

BAHAN Page 14
HARGA UPAH PEKERJA KONSTRUKSI

Harga upah
NO Jenis pekerjaan/ keahlian Satuan
(Rp)
1 2 3 4

1 Pekerja 90,900 Org/ hr/8 jam

2 Tukang Batu 113,600 Org/ hr/8 jam
3 Kepala Tukang Batu 136,300 Org/ hr/8 jam
4 Tukang Besi 113,600 Org/ hr/8 jam
5 Kepala Tukang Besi 136,300 Org/ hr/8 jam
6 Mandor 159,000 Org/ hr/8 jam
Pendukung
1 Mekanik 159,000 Org/ hr/8 jam
1 Operator Alat Berat 159,000 Org/ hr/8 jam
2 Pembantu Operator/ mekanik 90,900 Org/ hr/8 jam
3 Supir Truck 136,300 Org/ hr/8 jam
4 Kenek Truck 90,900 Org/ hr/8 jam
5 Penjaga Malam 113,600 Org/ hr/8 jam

UPAH Page 15
DAFTAR BESI WIDE FLANGE BEAM ( WF ) DAFTAR BESI SIKU

No Ukuran Berat Panjang No

( mm ) ( Kg ) (m)
1 100 50 5 7 112.000 12.00 1
2 125 60 6 8 158.000 12.00 2
3 148 100 6 9 253.000 12.00 3
4 150 75 5 7 168.000 12.00 14.00 4
5 175 90 5 8 217.000 12.00 18.08 5
6 198 99 4.5 7 218.000 12.00 18.17 6
7 200 100 5.5 8 256.000 12.00 21.33 7
8 248 124 5 8 308.000 12.00 25.67 8
9 250 125 6 9 355.000 12.00 29.58 9
10 298 149 6 8 384.000 12.00 32.00 10
11 300 150 6.5 9 440.000 12.00 36.67 11
12 346 174 6 9 497.000 12.00 41.42 12
13 350 175 7 11 595.000 12.00 49.58 13
14 396 199 7 11 679.000 12.00 56.58 14
15 400 200 8 13 792.000 12.00 66.00 15
16 446 199 8 12 794.000 12.00 66.17 16
17 450 200 9 14 912.000 12.00 76.00 17
18 500 200 10 16 1075.000 12.00 18
19 588 200 12 20 1812.000 12.00 19
20 600 300 11 17 1272.000 12.00 20
21 700 300 13 24 2220.000 12.00 21
22 800 300 14 26 2520.000 12.00 22
23 900 300 16 28 2916.000 12.00 23
24 100 100 6 8 206.000 12.00 24
25 125 125 6.5 9 286.000 12.00 25
26 150 150 7 10 378.000 12.00 26
27 175 175 7.5 11 482.000 12.00 27
28 200 200 8 12 599.000 12.00
29 250 250 9 14 869.000 12.00 DAFTAR BESI PLAT H
30 300 300 10 15 1128.000 12.00
31 350 350 12 19 1644.000 12.00 No
32 400 400 13 21 2064.000 12.00
1
2
3
4
5
6
DAFTAR BESI KANAL C ( LIP CHANNEL ) 7
8
No Ukuran Tebal Berat Panjang 9
( mm ) ( mm ) ( Kg ) (m) 10
1 60 30 10 1.6 9.800 6.00 11
2 60 30 10 2.3 13.900 6.00 12
3 75 35 15 1.6 12.500 6.00 13
4 75 35 15 2.3 17.400 6.00 14
5 75 45 15 1.6 14.000 6.00 15
6 75 45 15 2.3 19.000 6.00 16
 7 100 50 20 2 21.400 6.00 17
8 100 50 20 2.3 24.400 6.00 18
9 100 50 20 3.2 33.000 6.00 19
10 125 50 20 2 23.700 6.00 20
11 125 50 20 2.3 27.100 6.00 21
12 125 50 20 3.2 37.000 6.00 22
13 150 50 20 2 26.100 6.00 23
14 150 50 20 2.3 29.760 6.00 4.96 24
15 150 50 20 3.2 40.560 6.00 25
16 150 65 20 2 28.920 6.00 26
17 150 65 20 2.3 33.000 6.00 27
18 150 65 20 3.2 45.100 6.00 28
19 200 75 20 2 35.520 6.00 29
20 200 75 20 2.3 40.620 6.00 30
21 200 75 20 3.2 55.620 6.00 31
32
33

DAFTAR PIPA HITAM/PUTIH ( MEDIUM )

( BLACK / GALVANIZED WELDED STEEL PIPE ) BS. 1387/67
Berat Berat
No Ukuran O. D Tebal Panjang
Tanpa Dengan
Drat &
( mm ) ( mm ) socket (m)
Socket
1/2" 21,4 2,6 7,32 Kg 7,38 Kg 6,00
3/4" 26,9 2,6 9,48 Kg 9,54 Kg 6,00
1" 33,8 3,2 14,64 Kg 14,76 Kg 6,00
1 1/4" 42,4 3,2 18,84 Kg 19,02 Kg 6,00
1 1/2" 48,3 3,2 21,72 Kg 21,96 Kg 6,00
2" 60,3 3,6 30,54 Kg 30,96 Kg 6,00
2 1/2" 76,0 3,6 39,12 Kg 39,84 Kg 6,00
3" 88,8 4,0 50,82 Kg 51,78 Kg 6,00
4" 114,1 4,5 72,60 Kg 74,40 Kg 6,00
5" 139,7 4,8 97,20 Kg 100,20 Kg 6,00
6" 165,1 4,8 115,20 Kg 118,80 Kg 6,00

Nama
Ukuran Harga Berat
Produk
Besi UNP
Kanal U 50x38x5
50 mm 125,000 31 kg 4,032.26
Besi UNP
Kanal U 65x42x5
65 mm 185,000 42 kg
Besi UNP
Kanal U 80x45x5
80 mm 219,000 47,76 kg 4,585.43
Besi UNP
Kanal U 100x50x5
100 mm 330,000 56.2 kg 5.872 6.46
Besi UNP
Kanal U 120x55x6
120 mm 482,000 80.4 kg
Besi UNP
Kanal U 150x75x6.
150 5 mm 770,000 112 kg 6,875 7,562.50
Besi UNP
Kanal U 200x80x7. ------------
200 5 mm -- 148 kg

BESI SIKU TEBAL HARGA PANJANG

2,5 x2,5 2 37,000 6 meter
2,2 x 2,2 1.5 37,500 6 meter
3×3 2 61,000 6 meter
3×3 3 70,000 6 meter
4×4 3.2 80,000 6 meter
4×4 2 61,000 6 meter
4×4
berlubang 2 mm 112,500 6 meter
4×4 3 107,000 6 meter
4×4 3.8 110,000 6 meter
4×4 full 4 145,000 6 meter
4×4 full 3.8 110,000 6 meter
5×5 3.8 145,000 6 meter
5×5 5 175,000 6 meter
5×5 5 195,000 6 meter
5×5 KS 5 245,000 6 meter 22.680 10,802
6×6 5.6 295,000 6 meter
7×7 5.6 345,000 6 meter
100 x 100 9.6 985,000 6 meter
100 x 100 2.8 582,000 6 meter
DAFTAR BESI SIKU ( EQUAL ANGLE ) DAFTAR BESI PLAT STRIP ( FLAT BARS )

Ukuran Berat Panjang No Ukuran

( mm ) ( Kg ) (m) ( mm )
25 25 3 6.720 6.00 1 3 19
30 30 3 8.160 6.00 2 3 25
40 40 4 11.000 6.00 3 3 30
40 40 4 14.520 6.00 4 4 19
50 50 4 18.500 6.00 5 4 25
50 50 5 22.680 6.00 6 4 30
60 60 5 27.300 6.00 7 4 32
60 60 6 32.520 6.00 8 4 38
65 65 6 35.460 6.00 9 4 50
70 70 7 44.280 6.00 10 5 19
75 75 6 41.220 6.00 11 5 25
75 75 7 47.640 6.00 12 5 30
75 75 8 54.180 6.00 13 5 32
80 80 8 57.960 6.00 14 5 38
90 90 9 73.200 6.00 15 5 50
100 100 8 73.200 6.00 16 6 19
100 100 10 90.600 6.00 17 6 25
120 120 10 218.400 12.00 18 6 32
120 120 11 238.800 12.00 19 6 38
120 120 12 260.000 12.00 20 6 50
125 125 12 280.000 12.00 21 6 65
130 130 9 214.200 12.00
130 130 12 280.200 12.00
150 150 12 328.000 12.00
150 150 15 404.000 12.00
200 200 15 544.000 12.00
200 200 20 716.000 12.00

DAFTAR BESI PLAT HITAM

Ukuran Tebal Berat DAFTAR BESI BETON POLOS

( mm ) ( Kg )
4' 8' 1,2 28.000 No Diameter Berat
4' 8' 1,4 33.000 ( mm ) ( Kg )
4' 8' 1,5 35.000 1 6 2.66
4' 8' 1,6 37.500 2 8 4.74
4' 8' 1,8 42.000 3 10 7.40
4' 8' 2,0 46.700 4 12 10.70
4' 8' 2,3 54.000 5 16 19.00
4' 8' 2,6 61.000 6 19 26.80
4' 8' 2,8 65.500 7 22 35.80
4' 8' 3,0 70.000 8 25 46.20
4' 8' 3,2 75.000 9 28 58.00
4' 8' 4,0 93.500 10 32 75.72
4' 8' 4,5 105.000
4' 8' 5,0 117.000 DAFTAR BESI BETON ULIR
4' 8' 6,0 140.000
4' 8' 8,0 187.000 No Diameter Berat
4' 8' 9,0 210.000 ( mm ) ( Kg )
4' 8' 10,0 233.300 1 D 10 7.40
4' 8' 12,0 280.000 2 D 14 12.48
4' 8' 15,0 350.000 3 D 16 18.96
4' 8' 16,0 373.000 4 D 19 26.76
4' 8' 19,0 443.000 5 D 22 35.76
4' 8' 22,0 513.000 6 D 25 46.20
4' 8' 25,0 583.000 7 D 29 62.28
4' 8' 28,0 653.500 8 D 32 75.72
4' 8' 30,0 700.000 9 D 36 95.88
4' 8' 32,0 747.000
4' 8' 38,0 887.00 12.48
4' 8' 45,0 1050.00
4' 8' 50,0 1167.00
4' 8' 65,0 1517.00
4' 8' 75,0 1750.00
4' 8' 100,0 2333.00
STRIP ( FLAT BARS )

Berat Panjang
( Kg ) (m)
2.68 6
3.54 6
4.21 6
2.56 6
4.68 6
5.61 6
6.00 6
7.15 6
9.40 6
4.50 6
5.89 6
7.06 6
7.53 6
8.95 6
11.77 6
5.37 6
7.10 6
9.05 6
10.80 6
14.15 6
18.37 6

N POLOS

Panjang
(m)
12 0.22
12 0.40
12 0.62
12 0.89
12 1.58
12 2.23
12 2.98
12 3.85
12 4.83
12 6.31

N ULIR

Panjang
(m)
12 0.62
12 1.04
12 1.58
12 2.23
12 2.98
12 3.85
12 5.19
12 6.31
12 7.99