Anda di halaman 1dari 38

RENCANA ANGGARAN BIAYA

(R.A.B)
PROGRAM
KEGIATAN
LOKASI
TAHUN ANGGARAN

NO

:
:
:
:

PENDIDIKAN MENENGAH
PENINGKATAN GEDUNG SMAN 2 PAHANDUT
KECAMATAN PAHANDUT
2007

URAIAN PEKERJAAN

VOLUME

ANALISA

PEKERJAAN PENDAHULUAN
Papan nama kegiatan
Pengukuran dan pasang bouwplank
Dinding seng penutup lokasi pekerjaan
Bangsal kerja dan direksi keet
Bongkaran bangunan lama dan pagar untuk jembatan
Pembersihan akhir lokasi pekerjaan
Pengurusan IMB

1.000
1.000
80.000
18.000
1.000
1.000
812.000

Bh
Unit
M!
M2
Unit
Unit
M2

Ls
Ls
Ls
Ls
Ls
Ls
Ls

II
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17

PEKERJAAN TANAH
Galian tanah pondasi batu belah
Galian tanah pondasi pelat setempat 150x150 = 20 bh
Galian tanah pondasi pelat setempat 250x150 = 2 bh
Galian tanah pondasi pelat setempat 200x100 = 2 bh
Galian tanah pondasi pelat setempat 100x100 = 18 bh
Galian tanah pondasi pelat setempat 120x120 = 18 bh
Lapisan pasir pada rabat, tinggi = 10 cm
Lapisan pasir pada entrance, tinggi = 10 cm
Lapisan pasir dalam bangunan dan selasar, t = 10 cm
Lapisan pasir dibawah pondasi batu belah
Lapisan pasir dibawah pondasi pelat 150 x 150, tbl =10 cm
Lapisan pasir dibawah pondasi pelat 250 x 150, tbl =10 cm
Lapisan pasir dibawah pondasi pelat 200 x 100, tbl =10 cm
Lapisan pasir dibawah pondasi pelat 100 x 100, tbl =10 cm
Lapisan pasir dibawah pondasi pelat 120 x 120, tbl =10 cm
Lapisan tanah urug pada rabat, tbl =15 cm
Lapisan tanah urug pada entrance, tbl =23 cm

27.531
148.480
24.128
7.392
34.848
88.218
5.200
5.700
48.568
4.589
5.120
0.832
0.462
2.178
3.042
7.800
13.110

M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3

II.01
II.02
II.02
II.02
II.02
II.02
II.11.a
II.11.a
II.11.a
II.11.a
II.11.a
II.11.a
II.11.a
II.11.a
II.11.a
II.11.b
II.11.b

III
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

PEKERJAAN PONDASI DAN BETON


Pondasi batu belah
Sloof 20/20
Pondasi plat setempat 150 x 150 = 20 bh
Pondasi plat setempat 150 x 250 = 2 bh
Pondasi plat setempat 100 x 200 = 2 bh
Pondasi plat setempat 100 x 100 = 18 bh
Pondasi plat setempat 120 x 120 = 18 bh
Sloof 25/40
Sloof 20/30
Kolom 30/30 t = 10,95, jml = 46 bh
Kolom 30/30 t = 7,3, jml = 8 bh
Kolom 20/20 t = 8,55, jml = 14 bh
Balok 25/45
Balok 20/30
Balok 20/30 pada entrance
Balok dan balok gantung 15/25
Ring balok 15/25
Ring balok 20/30
Ring balok entrance 20/30
Ring balok entrance 20/20

17.699
2.622
9.000
1.500
0.800
3.600
5.184
18.100
4.920
45.333
5.256
4.788
23.231
1.470
1.518
2.565
2.415
10.380
0.990
0.352

M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3

III.05
VII.39.a
VII.38.c
VII.38.e
VII.38.d
VII.38.a
VII.38.b
VII.39.b
VII.39.c
VII.40.a
VII.40.a
VII.40.b
VII.41.a
VII.41.b
VII.41.b
VII.41.c
VII.41.c
VII.41.d
VII.41.d
VII.41.e

1
2
3
4
5
6
7

HARGA
SATUAN
(Rp.)

JUMLAH
HARGA
(Rp.)

450,000.00
2,000,000.00
40,000.00
200,000.00
5,000,000.00
3,000,000.00
1,500.00
Jumlah I

450,000.00
2,000,000.00
3,200,000.00
3,600,000.00
5,000,000.00
3,000,000.00
1,218,000.00
18,468,000.00

16,800.00
22,050.00
22,050.00
22,050.00
22,050.00
22,050.00
76,720.00
76,720.00
76,720.00
76,720.00
76,720.00
76,720.00
76,720.00
76,720.00
76,720.00
76,720.00
76,720.00
Jumlah II

462,520.80
3,273,984.00
532,022.40
162,993.60
768,398.40
1,945,206.90
398,944.00
437,304.00
3,726,136.96
352,029.72
392,806.40
63,831.04
35,444.64
167,096.16
233,382.24
598,416.00
1,005,799.20
14,556,316.46

563,204.50
2,463,098.50
1,958,333.90
1,959,209.60
2,480,295.20
1,997,393.90
2,005,187.00
2,767,672.00
3,039,422.50
3,476,534.30
3,476,534.30
4,673,074.40
3,403,357.40
3,624,847.50
3,624,847.50
2,693,099.40
2,693,099.40
3,435,157.50
3,435,157.50
3,367,747.50

9,967,874.84
6,458,244.27
17,625,005.10
2,938,814.40
1,984,236.16
7,190,618.04
10,394,889.41
50,094,863.20
14,953,958.70
157,601,729.42
18,272,664.28
22,374,680.23
79,064,246.60
5,328,525.83
5,502,518.51
6,907,799.96
6,503,835.05
35,656,934.85
3,400,805.93
1,185,447.12

21
22
23
24
25
26
27
28
29
30
31
32
33

Kolom praktis 15/15


Plat lantai beton bertulang
Pekerjaan beton tumbuk 1 : 2 : 3 pada rabat
Pek. beton tumbuk pada entrance/halaman tbl = 10 cm
Pek. beton tumbuk dalam bangunan dan selasar
Balok beton tangga 20/30
Plat beton tangga dan bordes
Kolom tangga 20/150
Kolom tangga 20/20
Pondasi tangga 100 x 100
Pondasi tangga 100 x 232,5
Pekerjaan beton sunscreen t = 10 cm
Cantilever penutup jendela

IV
1
2
3
4
5
6
7
8
9
10
11
12
13
14

PEKERJAAN KUSEN, PINTU DAN JENDELA


Pekerjaan kusen pintu, jendela dan ventilasi
Pasangan daun pintu panil ulin
Pasangan engsel pintu
Pasangan handle pintu
Pasangan kunci tanam
Pasangan kunci KM/WC
Pasangan grendel pintu
Pasangan daun jendela
Pasangan engsel jendela
Pasangan tarikan jendela
Pasangan hak angin
Pasangan slot
Pasangan kaca jendela dan ventilasi
Pasangan glass block warna biru

V
1
2
3
4
5
6
7
8
9
10
11

PEKERJAAN DINDING, PLESTERAN & KERAMIK LANTAI


Pekerjaan dinding bata lantai 1 dan lantai 2
Pasangan dinding bata pada balok gantung selasar lantai 1
Pekerjaan dinding bata pada balok gantung entrance
Bata trasram pada selasar lantai 1
Bata trasram pada rabat
Plesteran dinding
Pekerjaan plesteran profil timbul dibawah plafond ring
balok atas dan ring balok entrance
Pekerjaan keramik 40 x 40 lantai 1
Pekerjaan lantai keramik teras entrance (unpolished)
Pekerjaan lantai keramik 40 x 40 lantai 2
Pekerjaan lantai keramik tangga

VI
1
2
3
4
5
6
7
8
9
10
11

PEKERJAAN ATAP DAN PLAFOND


Konstruksi baja ringan untuk kuda-kuda/kap
Pekerjaan atap entrance, genteng metal
Pekerjaan atap utama, genteng metal
Pekerjaan jurai dan bubungan genteng metal
Pekerjaan talang
Plafond Kalsiboard 3,5 mm dalam bangunan & selasar (Lt 1)
Plafond Kalsiboard 3,5 mm entrance
Plafond Kalsiboard 3,5 dalam bangunan & selasar (Lt 2)
List profil kayu 5/5 Lt 1 dan entrance
List profil kayu 5/5 Lt 2
Listplank papan ulin 2/20 dan 2/10

VII

PEKERJAAN KM/WC

2.678
51.412
3.450
9.990
24.600
1.505
2.756
0.621
0.272
0.400
0.465
1.924
6.383

M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3

VII.40.c
VII.39.d
VII.05
VII.05
VII.05
VII.41.b
VII.39.d
VII.39.d
VII.40.b
VII.38.a
VII.38.d
VII.39.f
VII.39.f

3,049,372.10
2,666,819.10
600,842.00
600,842.00
600,842.00
3,624,847.50
2,666,819.10
2,666,819.10
4,673,074.40
1,997,393.90
2,480,295.20
2,119,245.00
2,119,245.00
Jumlah III

8,167,438.23
137,107,036.93
2,072,904.90
6,002,411.58
14,780,713.20
5,456,845.43
7,351,000.18
1,656,094.66
1,271,076.24
798,957.56
1,153,337.27
4,076,579.68
13,526,081.21
666,828,168.95

5.988
64.890
126.000
48.000
29.000
1.000
12.000
46.620
124.000
62.000
124.000
62.000
115.943
3.200

M3
M2
Bh
Bh
Bh
Bh
Bh
M2
Bh
Bh
Bh
Bh
M2
M2

VI.02
VI.06
Ls
Ls
Ls
Ls
Ls
VI.10
Ls
Ls
Ls
Ls
XII.17
Ls

5,518,600.00
328,500.00
26,700.00
100,000.00
91,700.00
51,900.00
10,600.00
248,850.00
20,600.00
8,000.00
3,000.00
6,000.00
140,130.00
780,000.00
Jumlah IV

33,043,522.55
21,316,365.00
3,364,200.00
4,800,000.00
2,659,300.00
51,900.00
127,200.00
11,601,387.00
2,554,400.00
496,000.00
372,000.00
372,000.00
16,247,064.56
2,496,000.00
99,501,339.11

1,009.754
41.170
33.615
12.600
52.000
1,928.709

M2
M2
M2
M2
M2
M2

IV.11
IV.11
IV.11
IV.10
IV.10
V.15

75,427.90
75,427.90
75,427.90
78,336.56
78,336.56
23,183.60

76,163,623.74
3,105,366.64
2,535,508.86
987,040.66
4,073,501.12
44,714,417.97

32.560
395.695
62.400
383.565
19.935

M2
M2
M2
M2
M2

V.15
XIII.43.a
XIII.43.c
XIII.43.a
XIII.43.c

23,183.60
125,276.04
120,276.04
125,276.04
120,276.04
Jumlah V

754,858.02
49,571,102.65
7,505,224.90
48,051,504.28
2,397,732.93
239,859,881.76

984.990
171.120
813.870
109.900
48.100
456.680
104.000
572.480
394.200
447.400
185.020

M2
M2
M2
M!
M!
M2
M2
M2
M!
M!
M!

Ls
VIII.32
VIII.32

216,000.00
82,295.00
82,295.00
116,506.00
116,506.00
116,506.00
5,000.00
5,000.00
38,202.00
Jumlah VI

212,757,840.00
14,082,320.40
66,977,431.65
53,205,960.08
12,116,624.00
66,697,354.88
1,971,000.00
2,237,000.00
7,068,134.04
437,113,665.05

IX.24
IX.24
IX.24
Ls
Ls
VI.46.a

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17

VIII
1
2

Pasangan closet jongkok


Pasangan closet duduk
Pasangan wastafel
Pasangan kaca cermin diatas wastafel
Pasangan floor drain
Pasangan kran air leher angsa u/ wastafel
Pasangan kran air biasa u/ bak air
Pasangan bak air sudut 60 x 60
Pekerjaan urinoir lengkap kran
Sekat pembatas urinoir
Instalasi air bersih
Instalasi air kotor
Lantai keramik 20 x 20 KM/WC
Dinding keramik 20 x 20 KM/WC, tinggi = 175 cm
Septictank + rembesan 3 M3
Septictank + rembesan 2 M3
Tangga alumunium u/ ruang shaft

PEKERJAAN PENGECATAN
Pekerjaan cat tembok dinding
Pekerjaan cat kilap kusen, daun pintu, daun jendela dan
tawing, listplank

IX
1
2
3
4
5
6
7
8
9
10

PEKERJAAN LISTRIK
Lampu TL 40 watt u/ lantai 1
Lampu pijar 40 watt u/ lantai 1
Lampu SL 20 watt
Instalasi stop kontak Lantai 1
Lampu TL 40 watt u/ lantai 2
Lampu SL 20 watt
Instalasi stop kontak Lantai 2
Instalasi titik lampu
Panel / MCB 3 Group
Penangkal petir

X
1
2
3
4
5
6
7
8
9
10

XI
1
2
3
4
5
6
7
8
9

13.000
1.000
8.000
8.000
16.000
8.000
14.000
14.000
5.000
4.000
28.000
43.000
58.125
178.185
1.000
1.000
1.000

Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
M2
M2
Unit
Unit
Unit

3,094.43 M2
541.97 M2

Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
XIII.43.b
XIII.68
Ls
Ls
Ls

XIV.14.a
XIV.08

158,300.00
1,093,750.00
250,000.00
35,000.00
250,000.00
24,000.00
350,000.00
562,500.00
250,000.00
140,000.00
150,000.00
110,876.04
111,801.80
3,000,000.00
2,000,000.00
800,000.00
Jumlah VII

2,057,900.00
1,093,750.00
2,000,000.00
560,000.00
2,000,000.00
336,000.00
4,900,000.00
2,812,500.00
1,000,000.00
3,920,000.00
6,450,000.00
6,444,669.83
19,921,403.73
3,000,000.00
2,000,000.00
800,000.00
59,296,223.56

8,097.00

25,055,591.61

25,997.00
Jumlah VIII

14,089,698.08
39,145,289.69

23.000
14.000
39.000
15.000
36.000
9.000
12.000
121.000
1.000
1.000

Bh
Bh
Ttk
Ttk
Bh
Ttk
Ttk
Ttk
Bh
Unit

Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls

90,000.00
6,000.00
40,000.00
171,300.00
90,000.00
40,000.00
171,300.00
171,300.00
800,000.00
4,000,000.00
Jumlah IX

2,070,000.00
84,000.00
1,560,000.00
2,569,500.00
3,240,000.00
360,000.00
2,055,600.00
20,727,300.00
800,000.00
4,000,000.00
37,466,400.00

PEKERJAAN PAGAR, ORNAMEN, DLL


Pekerjaan pagar stainless selasar lantai 1
Pekerjaan pagar stainless selasar lantai 2
Pekerjaan pagar stainless tangga
Bak bunga entrance
Tanah subur pengisi bak bunga
Tanaman hias teh - tehan
Pasangan batu alam
Pekerjaan ornamen batang garing pada tawing layar
Pekerjaan ornamen kolom
Pekerjaan plesteran profil timbul dibawah jendela

26.200
39.400
17.331
1.000
2.304
1.000
58.984
2.475
33.000
17.000

M!
M!
M!
Unit
M3
Unit
M2
M2
Unit
Bh

Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls
Ls

400,000.00
400,000.00
400,000.00
2,000,000.00
100,000.00
1,000,000.00
237,500.00
450,000.00
100,000.00
150,000.00
Jumlah X

10,480,000.00
15,760,000.00
6,932,400.00
2,000,000.00
230,400.00
1,000,000.00
14,008,700.00
1,113,750.00
3,300,000.00
2,550,000.00
57,375,250.00

PEKERJAAN HALAMAN DAN JEMBATAN = 1 Bh


Galian tanah humus tbl = 20 cm
Timbunan tanah granit tbl = 25 cm
Timbunan pasir urug tbl = 10 cm
Cor beton 1 : 2 : 3 Tbl = 10 cm
Plankson tbl = 12 cm
Cat hitam - putih plankson
Galian tanah pondasi dan plat injak
Urugan kembali tanah galian
Lapisan pasir dibawah pondasi tbl = 15 cm

24.60
30.75
12.30
12.30
1.20
8.02
16.80
16.80
1.58

M3
M3
M3
M3
M3
M2
M3
M3
M3

II.01
II.11.b
II.11.a
VII.05
VII.39.g
XIV.08
II.01
II.09
II.11.a

16,800.00
76,720.00
76,720.00
600,842.00
974,642.00
25,997.00
16,800.00
8,050.00
76,720.00

413,313.60
2,359,331.80
943,732.72
7,390,957.44
1,172,494.33
208,495.94
282,240.00
135,240.00
120,834.00

10
11
12
13
14
15
16

Lapisan pasir dibawah plat injak tbl = 15 cm


Pondasi batu belah
Lantai beton jembatan tbl = 12 cm
Balok jembatan 20/30
Dinding pengaman jembatan, cor 1:2:3 tbl=20 cm t=30 cm
Plat injak beton 1 : 2 : 3
Cat dinding pengaman jembatan

1.05
6.50
1.20
0.53
0.24
1.05
3.20

M3
M3
M3
M3
M3
M3
M2

II.11.a
III.05
VII.39.e
VII.41.f
VII.05
VII.05
XIV.14.a

76,720.00
563,204.50
3,509,085.00
2,768,677.50
600,842.00
600,842.00
8,097.00
Jumlah XI

80,556.00
3,660,829.25
4,210,902.00
1,475,151.37
144,202.08
630,884.10
25,910.40
23,255,075.03

REKAPITULASI
A.

BIAYA KONSTRUKSI

I
II
III
IV
V
VI
VII
VIII
IX
X
XI

PEKERJAAN PENDAHULUAN
PEKERJAAN TANAH
PEKERJAAN PONDASI DAN BETON
PEKERJAAN KUSEN, PINTU DAN JENDELA
PEKERJAAN DINDING, PLESTERAN & KERAMIK LANTAI
PEKERJAAN ATAP DAN PLAFOND
PEKERJAAN KM/WC
PEKERJAAN PENGECATAN
PEKERJAAN LISTRIK
PEKERJAAN PAGAR, ORNAMEN, DLL
PEKERJAAN HALAMAN DAN JEMBATAN = 1 Bh
JUMLAH A

B.

BIAYA UMUM

I BIAYA PERENCANAAN
II BIAYA PENGAWASAN
III BIAYA PENGELOLA PROYEK
a. Pemegang Mata Anggaran
b. Pengelola Teknis Dinas PU, Kimpraswil Kota P. Raya

C.

Rp
18,468,000.00
Rp
14,556,316.46
Rp 666,828,168.95
Rp
99,501,339.11
Rp 239,859,881.76
Rp 437,113,665.05
Rp
59,296,223.56
Rp
39,145,289.69
Rp
37,466,400.00
Rp
57,375,250.00
Rp
23,255,075.03
Rp 1,692,865,609.61

65%
35%

x
x

Rp
Rp

76,000,000.00
54,000,000.00

15,500,000.00
15,500,000.00
JUMLAH B

Rp
Rp
Rp

10,075,000.00
5,425,000.00
145,500,000.00

JUMLAH A+B

Rp 1,692,865,609.61
Rp 145,500,000.00
Rp 1,838,365,609.61
Rp 1,857,500,000.00
(19,134,390.39)

Palangka Raya,

Juli 2007

Rp
Rp

TOTAL BIAYA

A. BIAYA KONSTRUKSI
B. BIAYA UMUM

Terbilang

Satu milyar delapan ratus lima puluh tujuh juta lima ratus ribu rupiah

Disetujui Oleh :
Pejabat Pelaksana
Teknis Kegiatan (PPTK)

Diperiksa Oleh :
Pengelola Teknis Dinas PU Kimpraswil
Kota Palangka Raya

Dibuat Oleh :
CV. BAGASNUSA KONSULTAN
Pusat Palangka Raya

.
.

..
.

Ir. PANOGARI SIANIPAR


Direktur

Mengetahui :
Kepala Dinas Pekerjaan Umum

Mengetahui :
..

Kota Palangka Raya

Ir. SANIJAN, CES


Pembina Utama Muda
NIP. 110 040 971

.
.
..

DAFTAR ANALISA
KOTA PALANGKA RAYA
ANALISA

II.01

II.02

II.09

II.11.a

II.11.b

III.05

IV.10

IV.11

V.15

URAIAN PEKERJAAN

1 M3 Galian Tanah Biasa sedalam 1 M


0.4000 Oh
Pekerja
0.0400 Oh
Mandor

1 M3 Galian Tanah Biasa sedalam 2 M


0.5260 Oh
Pekerja
0.0520 Oh
Mandor

1 M3 Urugan kembali
0.1920 Oh
Pekerja
0.0190 Oh
Mandor

1 M3 Urugan Pasir Urug


1.2000 M3 Pasir urug
0.3000 Oh
Pekerja
0.0100 Oh
Mandor

1 M3 Urugan Tanah Urug


1.2000 M3 Tanah urug
0.3000 Oh
Pekerja
0.0100 Oh
Mandor

1 M3 Pasangan Pondasi Batu Belah Camp. 1 : 4


1.1000 M3 Batu belah
163.0000 Kg
Semen PC 50 Kg
0.4850 M3 Pasir pasang
1.5000 Oh
Pekerja
0.0750 Oh
Mandor
0.6000 Oh
Tukang batu
0.0600 Oh
Kepala tukang

1 M2 Pas. Bata Trasraam Tebal Bata 1 : 3


70.0000 Bh
Batu bata
14.3700 Kg
Semen PC 50 Kg
0.0400 M3 Pasir pasang
0.3200 Oh
Pekerja
0.0150 Oh
Mandor
0.1000 Oh
Tukang batu
0.0100 Oh
Kepala tukang

1 M2 Pasangan Batu Bata Tebal Bata 1 : 4


70.0000 Bh
Batu bata
11.5000 Kg
Semen PC 50 Kg
0.0430 M3 Pasir pasang
0.3200 Oh
Pekerja
0.0150 Oh
Mandor
0.1000 Oh
Tukang batu
0.0100 Oh
Kepala tukang

1 M2 Plesteran Tebal 15 mm Camp. 1 : 4

HARGA
SATUAN
Rp.

35,000.00
70,000.00

35,000.00
70,000.00

35,000.00
70,000.00

54,600.00
35,000.00
70,000.00

54,600.00
35,000.00
70,000.00

236,300.00
1,088.00
71,300.00
35,000.00
70,000.00
50,000.00
60,000.00

600.00
1,088.00
71,300.00
35,000.00
70,000.00
50,000.00
60,000.00

600.00
1,088.00
71,300.00
35,000.00
70,000.00
50,000.00
60,000.00

UPAH
Rp.

HARGA
BAHAN
Rp.

JUMLAH
Rp.

14,000.00
2,800.00
16,800.00

16,800.00

18,410.00
3,640.00
22,050.00

22,050.00

6,720.00
1,330.00
8,050.00

8,050.00

65,520.00
10,500.00
700.00
11,200.00

65,520.00

76,720.00

65,520.00
10,500.00
700.00
11,200.00

65,520.00

76,720.00

259,930.00
177,344.00
34,580.50
52,500.00
5,250.00
30,000.00
3,600.00
91,350.00

471,854.50

563,204.50

42,000.00
15,634.56
2,852.00
11,200.00
1,050.00
5,000.00
600.00
17,850.00

60,486.56

78,336.56

42,000.00
12,512.00
3,065.90
11,200.00
1,050.00
5,000.00
600.00
17,850.00

57,577.90

75,427.90

ANALISA

URAIAN PEKERJAAN
5.2000
0.0200
0.0100
0.0150
0.1500
0.2000

VI.02

VI.06

VI.10

VI.28

VI.33

VI.46.a

Kg
M3
Oh
Oh
Oh
Oh

Semen PC 50 Kg
Pasir pasang
Mandor
Kepala tukang
Tukang batu
Pekerja

1 M3 Pasangan Kusen Pintu & Jendela Ky Ulin


1.1000 M3 Balok ulin
3.0000 Kg
Paku ulin
6.0000 Oh
Pekerja
0.3000 Oh
Mandor
20.0000 Oh
Tukang kayu
2.0000 Oh
Kepala tukang

1 M2 Pasangan Pintu Panil Kayu Ulin


0.0400 M3 Balok ulin
1.0000 Oh
Pekerja
0.0500 Oh
Mandor
2.5000 Oh
Tukang kayu
0.2500 Oh
Kepala tukang

1 M2 Pasangan Pintu dan Jendela Kaca


0.0350 M3 Balok ulin
0.0800 Oh
Pekerja
0.0400 Oh
Mandor
2.0000 Oh
Tukang kayu
0.2000 Oh
Kepala tukang

1 M3 Pasangan Kuda-kuda Kayu Lanan


1.1000 M3 Balok lanan
0.8000 Kg
Paku kayu
15.0000 Kg
Besi strip/beugel
4.0000 Oh
Pekerja
0.2000 Oh
Mandor
12.0000 Oh
Tukang kayu
1.2000 Oh
Kepala tukang

1 M2 Pasangan Kaso + Reng Atap Metal


0.0140 M3 Balok lanan
0.1500 Kg
Paku kayu
0.1000 Oh
Pekerja
0.0050 Oh
Mandor
0.1000 Oh
Tukang kayu
0.0100 Oh
Kepala tukang

1 M' Pasang Listplank 2/20 & 2/10 Papan Ulin


0.0066 M3 Papan ulin
0.0600 Kg
Paku ulin
0.1000 Oh
Pekerja
0.0500 Oh
Mandor
0.1000 Oh
Tukang kayu
0.0100 Oh
Kepala tukang

HARGA
SATUAN
Rp.
1,088.00
71,300.00
70,000.00
60,000.00
50,000.00
35,000.00

3,750,000.00
14,200.00
35,000.00
70,000.00
50,000.00
60,000.00

3,750,000.00
35,000.00
70,000.00
50,000.00
60,000.00

3,750,000.00
35,000.00
70,000.00
50,000.00
60,000.00

1,875,000.00
10,600.00
32,340.00
35,000.00
70,000.00
50,000.00
60,000.00

1,875,000.00
10,600.00
35,000.00
70,000.00
50,000.00
60,000.00

3,750,000.00
14,200.00
35,000.00
70,000.00
50,000.00
60,000.00

UPAH
Rp.

700.00
900.00
7,500.00
7,000.00
16,100.00

HARGA
BAHAN
Rp.
5,657.60
1,426.00

7,083.60

JUMLAH
Rp.

23,183.60

4,125,000.00
42,600.00
210,000.00
21,000.00
1,000,000.00
120,000.00
1,351,000.00

4,167,600.00

5,518,600.00

150,000.00
35,000.00
3,500.00
125,000.00
15,000.00
178,500.00

150,000.00

328,500.00

131,250.00
2,800.00
2,800.00
100,000.00
12,000.00
117,600.00

131,250.00

248,850.00

2,062,500.00
8,480.00
485,100.00
140,000.00
14,000.00
600,000.00
72,000.00
826,000.00

2,556,080.00

3,382,080.00

26,250.00
1,590.00
3,500.00
350.00
5,000.00
600.00
9,450.00

27,840.00

37,290.00

24,750.00
852.00
3,500.00
3,500.00
5,000.00
600.00
12,600.00

25,602.00

38,202.00

ANALISA
VI.46.b

VI.48

VI.50

VI.52

VII.05

VII.39

URAIAN PEKERJAAN
1 M' Pasang Listplank 2/10 cm Papan Ulin
0.0022 M3 Papan ulin
0.0600 Kg
Paku ulin
0.1000 Oh
Pekerja
0.0500 Oh
Mandor
0.1000 Oh
Tukang kayu
0.0100 Oh
Kepala tukang

1 M2 Pasang Rangka Dinding Pemisah Kayu Ulin


0.0070 M3 Papan ulin
0.0195 M3 Balok ulin
0.1000 Kg
Paku ulin
0.1500 Oh
Pekerja
0.0750 Oh
Mandor
0.4500 Oh
Tukang kayu
0.0450 Oh
Kepala tukang

1 M2 Pasang Rangka Dinding Pemisah


Teakwood Rangka Kayu Lanan
0.0070 M3 Papan lanan
0.0195 M3 Balok lanan
0.2000 Kg
Paku kayu
0.0300 Kg
Paku plywood
0.3600 Lbr Teakwood
0.1500 Oh
Pekerja
0.0750 Oh
Mandor
0.4500 Oh
Tukang kayu
0.0450 Oh
Kepala tukang

1 M2 Dinding Lumbrisering Kayu Lanan


0.0070 M3 Papan lanan
0.0195 M3 Balok lanan
0.1000 Kg
Paku kayu
0.6000 Oh
Pekerja
0.0300 Oh
Mandor
1.8000 Oh
Tukang kayu
0.1800 Oh
Kepala tukang

1 M3 Beton Tumbuk Camp.1Pc : 2 Ps : 3Kr


232.0000 Kg
Semen PC 50 Kg
0.5200 M3 Pasir pasang
0.7800 M3 Kerikil
1.6500 Oh
Pekerja
0.0800 Oh
Mandor
0.2500 Oh
Tukang batu
0.0250 Oh
Kepala tukang

1 M3 Membuat Kolom Praktis Beton Bertulang


(100 Kg Besi + Bekisting)
0.3200 M3 Papan begesting
3.2000 Kg
Paku kayu
100.0000 Kg
Besi beton
2.2500 Kg
Kawat beton
323.0000 Kg
Semen PC 50 Kg
0.5200 M3 Pasir pasang
0.7800 M3 Kerikil
5.8000 Oh
Pekerja
0.1850 Oh
Mandor
0.3500 Oh
Tukang batu

HARGA
SATUAN
Rp.
3,750,000.00
14,200.00
35,000.00
70,000.00
50,000.00
60,000.00

3,750,000.00
3,750,000.00
14,200.00
35,000.00
70,000.00
50,000.00
60,000.00

1,875,000.00
1,875,000.00
10,600.00
18,100.00
106,300.00
35,000.00
70,000.00
50,000.00
60,000.00

1,875,000.00
1,875,000.00
10,600.00
35,000.00
70,000.00
50,000.00
60,000.00

1,088.00
71,300.00
300,000.00
35,000.00
70,000.00
50,000.00
60,000.00

1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
35,000.00
70,000.00
50,000.00

UPAH
Rp.

HARGA
BAHAN
Rp.

JUMLAH
Rp.

8,250.00
852.00
3,500.00
3,500.00
5,000.00
600.00
12,600.00

9,102.00

21,702.00

26,250.00
73,125.00
1,420.00
5,250.00
5,250.00
22,500.00
2,700.00
35,700.00

100,795.00

136,495.00

13,125.00
36,562.50
2,120.00
543.00
38,268.00
5,250.00
5,250.00
22,500.00
2,700.00
35,700.00

90,618.50

126,318.50

13,125.00
36,562.50
1,060.00
21,000.00
2,100.00
90,000.00
10,800.00
123,900.00

50,747.50

174,647.50

252,416.00
37,076.00
234,000.00
57,750.00
5,600.00
12,500.00
1,500.00
77,350.00

523,492.00

480,000.00
33,920.00
630,000.00
27,675.00
351,424.00
37,076.00
234,000.00
203,000.00
12,950.00
17,500.00

600,842.00

ANALISA

URAIAN PEKERJAAN
2.8000 Oh
1.0500 Oh
0.4200 Oh

VII.38.a

VII.38.b

VII.38.c

VII.38.d

Tukang kayu
Tukang besi
Kepala tukang

1 M3 Membuat Pondasi Plat 100x100 Beton


Bertulang (118,503 Kg Besi + Bekisting)
0.2000 M3 Papan begesting
1.5000 Kg
Paku kayu
118.5030 Kg
Besi beton
2.2500 Kg
Kawat beton
323.0000 Kg
Semen PC 50 Kg
0.5200 M3 Pasir pasang
0.7800 M3 Kerikil
3.9000 Oh
Pekerja
0.1650 Oh
Mandor
0.3500 Oh
Tukang batu
1.0400 Oh
Tukang kayu
1.0500 Oh
Tukang besi
0.2450 Oh
Kepala tukang

1 M3 Membuat Pondasi Plat 120x120 Beton


Bertulang (119,740 Kg Besi + Bekisting)
0.2000 M3 Papan begesting
1.5000 Kg
Paku kayu
119.7400 Kg
Besi beton
2.2500 Kg
Kawat beton
323.0000 Kg
Semen PC 50 Kg
0.5200 M3 Pasir pasang
0.7800 M3 Kerikil
3.9000 Oh
Pekerja
0.1650 Oh
Mandor
0.3500 Oh
Tukang batu
1.0400 Oh
Tukang kayu
1.0500 Oh
Tukang besi
0.2450 Oh
Kepala tukang

1 M3 Membuat Pondasi Plat 150x150 Beton


Bertulang (112,303 Kg Besi + Bekisting)
0.2000 M3 Papan begesting
1.5000 Kg
Paku kayu
112.3030 Kg
Besi beton
2.2500 Kg
Kawat beton
323.0000 Kg
Semen PC 50 Kg
0.5200 M3 Pasir pasang
0.7800 M3 Kerikil
3.9000 Oh
Pekerja
0.1650 Oh
Mandor
0.3500 Oh
Tukang batu
1.0400 Oh
Tukang kayu
1.0500 Oh
Tukang besi
0.2450 Oh
Kepala tukang

1 M3 Membuat Pondasi Plat 100x200 Beton


Bertulang (195,154 Kg Besi + Bekisting)
0.2000 M3 Papan begesting
1.5000 Kg
Paku kayu
195.1540 Kg
Besi beton
2.2500 Kg
Kawat beton

HARGA
SATUAN
Rp.
50,000.00
50,000.00
60,000.00

1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00

1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00

1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00

1,500,000.00
10,600.00
6,300.00
12,300.00

UPAH
Rp.
140,000.00
52,500.00
25,200.00
451,150.00

HARGA
BAHAN
Rp.

1,794,095.00

JUMLAH
Rp.

2,245,245.00

300,000.00
15,900.00
746,568.90
27,675.00
351,424.00
37,076.00
234,000.00
136,500.00
11,550.00
17,500.00
52,000.00
52,500.00
14,700.00
284,750.00

1,712,643.90

1,997,393.90

300,000.00
15,900.00
754,362.00
27,675.00
351,424.00
37,076.00
234,000.00
136,500.00
11,550.00
17,500.00
52,000.00
52,500.00
14,700.00
284,750.00

1,720,437.00

2,005,187.00

300,000.00
15,900.00
707,508.90
27,675.00
351,424.00
37,076.00
234,000.00
136,500.00
11,550.00
17,500.00
52,000.00
52,500.00
14,700.00
284,750.00

1,673,583.90

300,000.00
15,900.00
1,229,470.20
27,675.00

1,958,333.90

ANALISA

URAIAN PEKERJAAN
323.0000
0.5200
0.7800
3.9000
0.1650
0.3500
1.0400
1.0500
0.2450

VII.38.e

VII.39.a

VII.39.b

VII.39.c

Kg
M3
M3
Oh
Oh
Oh
Oh
Oh
Oh

Semen PC 50 Kg
Pasir pasang
Kerikil
Pekerja
Mandor
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang

1 M3 Membuat Pondasi Plat 150x250 Beton


Bertulang (112,442 Kg Besi + Bekisting)
0.2000 M3 Papan begesting
1.5000 Kg
Paku kayu
112.4420 Kg
Besi beton
2.2500 Kg
Kawat beton
323.0000 Kg
Semen PC 50 Kg
0.5200 M3 Pasir pasang
0.7800 M3 Kerikil
3.9000 Oh
Pekerja
0.1650 Oh
Mandor
0.3500 Oh
Tukang batu
1.0400 Oh
Tukang kayu
1.0500 Oh
Tukang besi
0.2450 Oh
Kepala tukang

1 M3 Membuat Sloof 20/20 Beton Bertulang


Bertulang (160,395 Kg Besi + Bekisting)
0.2700 M3 Papan begesting
2.0000 Kg
Paku kayu
160.3950 Kg
Besi beton
3.0000 Kg
Kawat beton
323.0000 Kg
Semen PC 50 Kg
0.5200 M3 Pasir pasang
0.7800 M3 Kerikil
4.8500 Oh
Pekerja
0.1700 Oh
Mandor
0.3500 Oh
Tukang batu
1.5600 Oh
Tukang kayu
1.4000 Oh
Tukang besi
0.3310 Oh
Kepala tukang

1 M3 Membuat Sloof 25/40 Beton Bertulang


Bertulang (208,740 Kg Besi + Bekisting)
0.2700 M3 Papan begesting
2.0000 Kg
Paku kayu
208.7400 Kg
Besi beton
3.0000 Kg
Kawat beton
323.0000 Kg
Semen PC 50 Kg
0.5200 M3 Pasir pasang
0.7800 M3 Kerikil
4.8500 Oh
Pekerja
0.1700 Oh
Mandor
0.3500 Oh
Tukang batu
1.5600 Oh
Tukang kayu
1.4000 Oh
Tukang besi
0.3310 Oh
Kepala tukang

1 M3 Membuat Sloof 20/30 Beton Bertulang

HARGA
SATUAN
Rp.
1,088.00
71,300.00
300,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00

1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00

1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00

1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00

UPAH
Rp.

136,500.00
11,550.00
17,500.00
52,000.00
52,500.00
14,700.00
284,750.00

HARGA
BAHAN
Rp.
351,424.00
37,076.00
234,000.00

2,195,545.20

JUMLAH
Rp.

2,480,295.20

300,000.00
15,900.00
708,384.60
27,675.00
351,424.00
37,076.00
234,000.00
136,500.00
11,550.00
17,500.00
52,000.00
52,500.00
14,700.00
284,750.00

1,674,459.60

1,959,209.60

405,000.00
21,200.00
1,010,488.50
36,900.00
351,424.00
37,076.00
234,000.00
169,750.00
11,900.00
17,500.00
78,000.00
70,000.00
19,860.00
367,010.00

2,096,088.50

2,463,098.50

405,000.00
21,200.00
1,315,062.00
36,900.00
351,424.00
37,076.00
234,000.00
169,750.00
11,900.00
17,500.00
78,000.00
70,000.00
19,860.00
367,010.00

2,400,662.00

2,767,672.00

ANALISA

URAIAN PEKERJAAN
Bertulang (251,875 Kg Besi + Bekisting)
0.2700 M3 Papan begesting
2.0000 Kg
Paku kayu
251.8750 Kg
Besi beton
3.0000 Kg
Kawat beton
323.0000 Kg
Semen PC 50 Kg
0.5200 M3 Pasir pasang
0.7800 M3 Kerikil
4.8500 Oh
Pekerja
0.1700 Oh
Mandor
0.3500 Oh
Tukang batu
1.5600 Oh
Tukang kayu
1.4000 Oh
Tukang besi
0.3310 Oh
Kepala tukang

VII.39.d

VII.39.e

VII.39.f

1 M3 Membuat Plat Lantai Beton Bertulang


(103,107 Kg Besi + Bekisting)
0.3200 M3 Papan begesting
3.2000 Kg
Paku kayu
103.1070 Kg
Besi beton
2.2500 Kg
Kawat beton
323.0000 Kg
Semen PC 50 Kg
0.5200 M3 Pasir pasang
0.7800 M3 Kerikil
0.1400 M3 Balok kelas III
16.0000 Btg Kayu bulat
5.8000 Oh
Pekerja
0.1850 Oh
Mandor
0.3500 Oh
Tukang batu
2.8000 Oh
Tukang kayu
1.0500 Oh
Tukang besi
0.4200 Oh
Kepala tukang

1 M3 Membuat Plat Lantai Jembatan Beton


Bertulang (236,800 Kg Besi + Bekisting)
0.3200 M3 Papan begesting
3.2000 Kg
Paku kayu
236.8000 Kg
Besi beton
2.2500 Kg
Kawat beton
323.0000 Kg
Semen PC 50 Kg
0.5200 M3 Pasir pasang
0.7800 M3 Kerikil
0.1400 M3 Balok kelas III
16.0000 Btg Kayu bulat
5.8000 Oh
Pekerja
0.1850 Oh
Mandor
0.3500 Oh
Tukang batu
2.8000 Oh
Tukang kayu
1.0500 Oh
Tukang besi
0.4200 Oh
Kepala tukang

1 M3 Membuat Cantilever dan Sunscreen


Beton Bertulang (80 Kg Besi + Bekisting)
0.3200 M3 Papan begesting
3.2000 Kg
Paku kayu
80.0000 Kg
Besi beton
2.2500 Kg
Kawat beton
323.0000 Kg
Semen PC 50 Kg
0.5200 M3 Pasir pasang

HARGA
SATUAN
Rp.
1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00

1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
1,500,000.00
12,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00

1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
1,500,000.00
12,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00

1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00

UPAH
Rp.

HARGA
BAHAN
Rp.

JUMLAH
Rp.

405,000.00
21,200.00
1,586,812.50
36,900.00
351,424.00
37,076.00
234,000.00
169,750.00
11,900.00
17,500.00
78,000.00
70,000.00
19,860.00
367,010.00

2,672,412.50

3,039,422.50

480,000.00
33,920.00
649,574.10
27,675.00
351,424.00
37,076.00
234,000.00
210,000.00
192,000.00
203,000.00
12,950.00
17,500.00
140,000.00
52,500.00
25,200.00
451,150.00

2,215,669.10

2,666,819.10

480,000.00
33,920.00
1,491,840.00
27,675.00
351,424.00
37,076.00
234,000.00
210,000.00
192,000.00
203,000.00
12,950.00
17,500.00
140,000.00
52,500.00
25,200.00
451,150.00

3,057,935.00

480,000.00
33,920.00
504,000.00
27,675.00
351,424.00
37,076.00

3,509,085.00

ANALISA

URAIAN PEKERJAAN
0.7800
5.8000
0.1850
0.3500
2.8000
1.0500
0.4200

VII.39.g

VII.40.a

VII.40.b

VII.40.c

M3
Oh
Oh
Oh
Oh
Oh
Oh

Kerikil
Pekerja
Mandor
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang

1 M3 Membuat Beton 1 : 2 : 3 Plankson


232.0000 Kg
Semen PC 50 Kg
0.5200 M3 Pasir pasang
0.7800 M3 Kerikil
5.8000 Oh
Pekerja
0.1850 Oh
Mandor
0.3500 Oh
Tukang batu
2.8000 Oh
Tukang kayu
1.0500 Oh
Tukang besi
0.4200 Oh
Kepala tukang

1 M3 Membuat Kolom 30/30 Beton Bertulang


(174,061 Kg Besi + Bekisting)
0.4000 M3 Papan begesting
4.0000 Kg
Paku kayu
174.0610 Kg
Besi beton
4.5000 Kg
Kawat beton
323.0000 Kg
Semen PC 50 Kg
0.5200 M3 Pasir pasang
0.7800 M3 Kerikil
0.1500 M3 Balok kelas III
20.0000 Btg Kayu bulat
7.3000 Oh
Pekerja
0.2500 Oh
Mandor
0.3500 Oh
Tukang batu
3.3000 Oh
Tukang kayu
2.1000 Oh
Tukang besi
0.5700 Oh
Kepala tukang

1 M3 Membuat Kolom 20/20 Beton Bertulang


(363,988 Kg Besi + Bekisting)
0.4000 M3 Papan begesting
4.0000 Kg
Paku kayu
363.9880 Kg
Besi beton
4.5000 Kg
Kawat beton
323.0000 Kg
Semen PC 50 Kg
0.5200 M3 Pasir pasang
0.7800 M3 Kerikil
0.1500 M3 Balok kelas III
20.0000 Btg Kayu bulat
7.3000 Oh
Pekerja
0.2500 Oh
Mandor
0.3500 Oh
Tukang batu
3.3000 Oh
Tukang kayu
2.1000 Oh
Tukang besi
0.5700 Oh
Kepala tukang

1 M3 Membuat Kolom Praktis 15/15 Beton


Bertulang (180,067 Kg Besi + Bekisting)
0.4000 M3 Papan begesting
4.0000 Kg
Paku kayu

HARGA
SATUAN
Rp.
300,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00

1,088.00
71,300.00
300,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00

1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
1,500,000.00
12,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00

1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
1,500,000.00
12,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00

1,500,000.00
10,600.00

UPAH
Rp.
203,000.00
12,950.00
17,500.00
140,000.00
52,500.00
25,200.00
451,150.00

HARGA
BAHAN
Rp.
234,000.00

1,668,095.00

JUMLAH
Rp.

2,119,245.00

252,416.00
37,076.00
234,000.00
203,000.00
12,950.00
17,500.00
140,000.00
52,500.00
25,200.00
451,150.00

523,492.00

974,642.00

600,000.00
42,400.00
1,096,584.30
55,350.00
351,424.00
37,076.00
234,000.00
225,000.00
240,000.00
255,500.00
17,500.00
17,500.00
165,000.00
105,000.00
34,200.00
594,700.00

2,881,834.30

3,476,534.30

600,000.00
42,400.00
2,293,124.40
55,350.00
351,424.00
37,076.00
234,000.00
225,000.00
240,000.00
255,500.00
17,500.00
17,500.00
165,000.00
105,000.00
34,200.00
594,700.00

4,078,374.40

600,000.00
42,400.00

4,673,074.40

ANALISA

URAIAN PEKERJAAN
180.0670
4.5000
323.0000
0.5200
0.7800
7.3000
0.2500
0.3500
3.3000
2.1000
0.5700

VII.41.a

VII.41.b

VII.41.f

Kg
Kg
Kg
M3
M3
Oh
Oh
Oh
Oh
Oh
Oh

Besi beton
Kawat beton
Semen PC 50 Kg
Pasir pasang
Kerikil
Pekerja
Mandor
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang

1 M3 Membuat Balok 25/45 Beton Bertulang


(214,298 Kg Besi + Bekisting)
0.3200 M3 Papan begesting
3.2000 Kg
Paku kayu
214.2980 Kg
Besi beton
3.0000 Kg
Kawat beton
323.0000 Kg
Semen PC 50 Kg
0.5200 M3 Pasir pasang
0.7800 M3 Kerikil
0.1400 M3 Balok kelas III
16.0000 Btg Kayu bulat
5.9600 Oh
Pekerja
0.2080 Oh
Mandor
0.3500 Oh
Tukang batu
2.8000 Oh
Tukang kayu
1.4000 Oh
Tukang besi
0.4550 Oh
Kepala tukang

1 M3 Membuat Balok 20/30 Beton Bertulang


(255,175 Kg Besi + Bekisting)
0.3200 M3 Papan begesting
3.2000 Kg
Paku kayu
255.1750 Kg
Besi beton
2.2500 Kg
Kawat beton
323.0000 Kg
Semen PC 50 Kg
0.5200 M3 Pasir pasang
0.7800 M3 Kerikil
0.1400 M3 Balok kelas III
16.0000 Btg Kayu bulat
5.8000 Oh
Pekerja
0.1850 Oh
Mandor
0.3500 Oh
Tukang batu
2.8000 Oh
Tukang kayu
1.0500 Oh
Tukang besi
0.4200 Oh
Kepala tukang

1 M3 Membuat Balok Jembatan 20/30 Beton


Bertulang (119,275 Kg Besi + Bekisting)
0.3200 M3 Papan begesting
3.2000 Kg
Paku kayu
119.2750 Kg
Besi beton
2.2500 Kg
Kawat beton
323.0000 Kg
Semen PC 50 Kg
0.5200 M3 Pasir pasang
0.7800 M3 Kerikil
0.1400 M3 Balok kelas III
16.0000 Btg Kayu bulat
5.8000 Oh
Pekerja

HARGA
SATUAN
Rp.
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00

1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
1,500,000.00
12,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00

1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
1,500,000.00
12,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00

1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
1,500,000.00
12,000.00
35,000.00

UPAH
Rp.

255,500.00
17,500.00
17,500.00
165,000.00
105,000.00
34,200.00
594,700.00

HARGA
BAHAN
Rp.
1,134,422.10
55,350.00
351,424.00
37,076.00
234,000.00

2,454,672.10

JUMLAH
Rp.

3,049,372.10

480,000.00
33,920.00
1,350,077.40
36,900.00
351,424.00
37,076.00
234,000.00
210,000.00
192,000.00
208,600.00
14,560.00
17,500.00
140,000.00
70,000.00
27,300.00
477,960.00

2,925,397.40

3,403,357.40

480,000.00
33,920.00
1,607,602.50
27,675.00
351,424.00
37,076.00
234,000.00
210,000.00
192,000.00
203,000.00
12,950.00
17,500.00
140,000.00
52,500.00
25,200.00
451,150.00

3,173,697.50

480,000.00
33,920.00
751,432.50
27,675.00
351,424.00
37,076.00
234,000.00
210,000.00
192,000.00
203,000.00

3,624,847.50

ANALISA

URAIAN PEKERJAAN
0.1850
0.3500
2.8000
1.0500
0.4200

VII.41.c

VII.41.d

VII.41.e

VIII.32

Oh
Oh
Oh
Oh
Oh

Mandor
Tukang batu
Tukang kayu
Tukang besi
Kepala tukang

1 M3 Membuat Ring Balok 15/25 Beton


Bertulang (171,088 Kg Besi + Bekisting)
0.3200 M3 Papan begesting
3.2000 Kg
Paku kayu
171.0880 Kg
Besi beton
2.2500 Kg
Kawat beton
323.0000 Kg
Semen PC 50 Kg
0.5200 M3 Pasir pasang
0.7800 M3 Kerikil
5.8000 Oh
Pekerja
0.1850 Oh
Mandor
0.3500 Oh
Tukang batu
2.8000 Oh
Tukang kayu
1.0500 Oh
Tukang besi
0.4200 Oh
Kepala tukang

1 M3 Membuat Ring Balok 20/30 Beton


Bertulang (288,875 Kg Besi + Bekisting)
0.3200 M3 Papan begesting
3.2000 Kg
Paku kayu
288.8750 Kg
Besi beton
2.2500 Kg
Kawat beton
323.0000 Kg
Semen PC 50 Kg
0.5200 M3 Pasir pasang
0.7800 M3 Kerikil
5.8000 Oh
Pekerja
0.1850 Oh
Mandor
0.3500 Oh
Tukang batu
2.8000 Oh
Tukang kayu
1.0500 Oh
Tukang besi
0.4200 Oh
Kepala tukang

1 M3 Membuat Ring Balok 20/20 Entrance


Beton Bertulang (278,175 Kg Besi + Bekisting)
0.3200 M3 Papan begesting
3.2000 Kg
Paku kayu
278.1750 Kg
Besi beton
2.2500 Kg
Kawat beton
323.0000 Kg
Semen PC 50 Kg
0.5200 M3 Pasir pasang
0.7800 M3 Kerikil
5.8000 Oh
Pekerja
0.1850 Oh
Mandor
0.3500 Oh
Tukang batu
2.8000 Oh
Tukang kayu
1.0500 Oh
Tukang besi
0.4200 Oh
Kepala tukang

1 M2 Pasang Atap Genteng Metal


1.0000 M2 Genteng metal
20.0000 Bh
Paku tembak / sekrup
0.2000 Oh
Pekerja
0.0010 Oh
Mandor

HARGA
SATUAN
Rp.
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00

1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00

1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00

1,500,000.00
10,600.00
6,300.00
12,300.00
1,088.00
71,300.00
300,000.00
35,000.00
70,000.00
50,000.00
50,000.00
50,000.00
60,000.00

62,625.00
350.00
35,000.00
70,000.00

UPAH
Rp.
12,950.00
17,500.00
140,000.00
52,500.00
25,200.00
451,150.00

HARGA
BAHAN
Rp.

2,317,527.50

JUMLAH
Rp.

2,768,677.50

480,000.00
33,920.00
1,077,854.40
27,675.00
351,424.00
37,076.00
234,000.00
203,000.00
12,950.00
17,500.00
140,000.00
52,500.00
25,200.00
451,150.00

2,241,949.40

2,693,099.40

480,000.00
33,920.00
1,819,912.50
27,675.00
351,424.00
37,076.00
234,000.00
203,000.00
12,950.00
17,500.00
140,000.00
52,500.00
25,200.00
451,150.00

2,984,007.50

3,435,157.50

480,000.00
33,920.00
1,752,502.50
27,675.00
351,424.00
37,076.00
234,000.00
203,000.00
12,950.00
17,500.00
140,000.00
52,500.00
25,200.00
451,150.00

2,916,597.50

62,625.00
7,000.00
7,000.00
70.00

3,367,747.50

ANALISA

URAIAN PEKERJAAN
0.1000 Oh
0.0100 Oh

IX.24

XI.18

XII.17

XIII.43.a

XIII.43.b

XIII.43.c

Tukang kayu
Kepala tukang

1 M2 Pasang Langit - Langit Kalsiboard 3,5 mm


120 x 240 x 0,36 + Rangka Kayu Lanan
0.0230 M3 Balok lanan
0.0600 Kg
Paku plywood
0.3900 Lbr Kalsiboard 3,5 mm
0.2700 Oh
Pekerja
0.0135 Oh
Mandor
0.4000 Oh
Tukang kayu
0.4000 Oh
Tukang gypsum
0.0400 Oh
Kepala tukang

1 M! Pasang Talang Datar, Seng BJLS 30


1.0000 M!
Seng Plat BJLS 30
0.0150 M3 Paku kayu
0.0096 Kg
Papan lanan
0.1500 Oh
Pekerja
0.0013 Oh
Mandor
0.4000 Oh
Tukang kayu
0.0250 Oh
Kepala tukang

1 M2 Pasang Kaca Mati Tebal 5 mm


1.1000 Bh
Kaca rayband 5 mm
0.0150 Oh
Pekerja
0.0075 Oh
Mandor
0.1500 Oh
Tukang kayu
0.0150 Oh
Kepala tukang

1 M2 Pasang Lantai Keramik 40 x 40


1.0000 M2 Keramik 40 x 40
11.3800 Kg
Semen PC 50 Kg
0.0420 M3 Pasir pasang
1.5000 Kg
Semen warna
0.6200 Oh
Pekerja
0.3500 Oh
Tukang batu
0.0350 Oh
Kepala tukang
0.0300 Oh
Mandor

1 M2 Pasang Lantai Keramik 20 x 20


1.0000 M2 Keramik 20 x 20
11.3800 Kg
Semen PC 50 Kg
0.0420 M3 Pasir pasang
1.5000 Kg
Semen warna
0.6200 Oh
Pekerja
0.3500 Oh
Tukang batu
0.0350 Oh
Kepala tukang
0.0300 Oh
Mandor

1 M2 Pasang Lantai Keramik Entrance 30x30


Jenis Kasar (Unpolished)
1.0000 M2 Keramik 30 x 30
11.3800 Kg
Semen PC 50 Kg
0.0420 M3 Pasir pasang
1.5000 Kg
Semen warna
0.6200 Oh
Pekerja

HARGA
SATUAN
Rp.
50,000.00
60,000.00

1,875,000.00
18,100.00
50,000.00
35,000.00
70,000.00
50,000.00
50,000.00
60,000.00

9,200.00
10,600.00
1,875,000.00
35,000.00
70,000.00
50,000.00
60,000.00

118,800.00
35,000.00
70,000.00
50,000.00
60,000.00

65,000.00
1,088.00
71,300.00
1,000.00
35,000.00
50,000.00
60,000.00
70,000.00

50,600.00
1,088.00
71,300.00
1,000.00
35,000.00
50,000.00
60,000.00
70,000.00

60,000.00
1,088.00
71,300.00
1,000.00
35,000.00

UPAH
Rp.
5,000.00
600.00
12,670.00

HARGA
BAHAN
Rp.

69,625.00

JUMLAH
Rp.

82,295.00

43,125.00
1,086.00
19,500.00
9,450.00
945.00
20,000.00
20,000.00
2,400.00
52,795.00

63,711.00

116,506.00

9,200.00
159.00
18,000.00
5,250.00
87.50
20,000.00
1,500.00
26,837.50

27,359.00

54,196.50

130,680.00
525.00
525.00
7,500.00
900.00
9,450.00

130,680.00

140,130.00

65,000.00
12,381.44
2,994.60
1,500.00
21,700.00
17,500.00
2,100.00
2,100.00
43,400.00

81,876.04

125,276.04

50,600.00
12,381.44
2,994.60
1,500.00
21,700.00
17,500.00
2,100.00
2,100.00
43,400.00

67,476.04

60,000.00
12,381.44
2,994.60
1,500.00
21,700.00

110,876.04

ANALISA

URAIAN PEKERJAAN
0.3500 Oh
0.0350 Oh
0.0300 Oh

XIII.68

XIV.08

XIV.11

XIV.12

XIV.14.a

Tukang batu
Kepala tukang
Mandor

1 M2 Pasang Dinding Keramik 20 x 20


1.0000 M2 Keramik 20 x 20
9.3000 Kg
Semen PC 50 Kg
0.0180 M3 Pasir pasang
1.5000 Kg
Semen warna
0.6000 Oh
Pekerja
0.4500 Oh
Tukang batu
0.0450 Oh
Kepala tukang
0.0300 Oh
Mandor

1 M2 Pengecatan Bidang Kayu Baru (1 lapis plamir)


1 Lapis Cat Dasar dan 2 Lapis Cat Penutup
0.2000 Kg
Cat meni
0.1500 Kg
Plamir
0.1700 Kg
Cat kayu dasar
0.2600 Kg
Cat kilap kayu
0.0700 Oh
Pekerja
0.0900 Oh
Tukang cat
0.0060 Oh
Kepala tukang
0.0025 Oh
Mandor

1 M2 Pelaburan Bidang Kayu dengan Plitur


0.1500 Ltr
Plitur
0.3720 Ltr
Plitur Jadi
2.0000 Lbr Amplas
0.0600 Oh
Tukang cat
0.0160 Oh
Kepala tukang
0.0025 Oh
Mandor

1 M2 Pengecatan dengan Cat Residu / Ter


0.3500 Ltr
Residu / Ter
0.1000 Oh
Pekerja
0.0050 Oh
Mandor

1 M2 Pengecatan Tembok Baru (1 lapis plamir


dan 2 lapis cat penutup)
0.1000 Kg
Plamur tembok
0.2600 Kg
Cat tembok matek
0.0025 Oh
Mandor
0.0063 Oh
Kepala tukang
0.0630 Oh
Tukang cat
0.0200 Oh
Pekerja

HARGA
SATUAN
Rp.
50,000.00
60,000.00
70,000.00

50,600.00
1,088.00
71,300.00
1,000.00
35,000.00
50,000.00
60,000.00
70,000.00

22,900.00
6,260.00
22,900.00
35,000.00
35,000.00
50,000.00
60,000.00
70,000.00

20,000.00
20,000.00
4,600.00
50,000.00
60,000.00
70,000.00

12,500.00
35,000.00
70,000.00

9,380.00
10,600.00
70,000.00
60,000.00
50,000.00
35,000.00

UPAH
Rp.
17,500.00
2,100.00
2,100.00
43,400.00

HARGA
BAHAN
Rp.

76,876.04

JUMLAH
Rp.

120,276.04

50,600.00
10,118.40
1,283.40
1,500.00
21,000.00
22,500.00
2,700.00
2,100.00
48,300.00

63,501.80

111,801.80

4,580.00
939.00
3,893.00
9,100.00
2,450.00
4,500.00
360.00
175.00
7,485.00

18,512.00

25,997.00

3,000.00
7,440.00
9,200.00
3,000.00
960.00
175.00
4,135.00

19,640.00

23,775.00

4,375.00
3,500.00
350.00
3,850.00

4,375.00

8,225.00

938.00
2,756.00
175.00
378.00
3,150.00
700.00
4,403.00

3,694.00

8,097.00

HARGA SATUAN BAHAN DAN UPAH

KOTA PALANGKA RAYA


NO.

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

BAHAN DAN UPAH

HARGA BAHAN
Amplas
Batu bata
Batu belah
Balok lanan
Balok kelas III
Balok ulin
Bak fibre sudut 60 x 60
Besi beton
Besi strip/beugel
Bubungan Genteng Metal
Cat tembok matek
Cat meni
Cat kilap kayu
Cat kayu dasar
Closet duduk
Closet jongkok
Engsel jendela
Engsel pintu
Floor drain
Grendel pintu
Gypsum Board tbl. 9 mm
Genteng metal
Hak angin
Instalasi titik lampu
Instalasi titik stop kontak
Instalasi air bersih
Instalasi air kotor
Kayu bulat
Kawat beton
Kaca patri
Kaca rayband 5 mm
Kerikil
Keramik 40 x 40
Keramik 30 x 30
Keramik 20 x 20
Kunci tanam
Kunci tanam KM/WC
Kran air biasa
Kran air leher angsa
List profil
Lampu SL 8 watt
Marmer 60 x 60
Paku genteng multi colour

SATUAN

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

Lbr
Bh
M3
M3
M3
M3
Bh
Kg
Kg
Bh
Kg
Kg
Kg
Kg
Bh
Bh
Bh
Bh
Bh
Bh
Lbr
M2
Bh
Ttk
Ttk
Ttk
Ttk
Btg
Kg
M2
M2
M3
M2
M2
M2
Bh
Bh
Bh
Bh
M!
Bh
M2
Kg

HARGA DASAR

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

4,600.00
600.00
236,300.00
1,875,000.00
1,500,000.00
3,750,000.00
350,000.00
6,300.00
32,340.00
25,000.00
10,600.00
22,900.00
35,000.00
22,900.00
1,093,750.00
158,300.00
20,600.00
26,700.00
35,000.00
10,600.00
170,000.00
62,625.00
3,000.00
171,300.00
171,300.00
140,000.00
150,000.00
12,000.00
12,300.00
300,000.00
118,800.00
300,000.00
65,000.00
60,000.00
50,600.00
91,700.00
51,900.00
24,000.00
250,000.00
7,000.00
20,000.00
406,250.00
21,900.00

NO.

BAHAN DAN UPAH

SATUAN

HARGA DASAR

44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73

Paku kayu
Paku gypsum
Paku plywood
Paku ulin
Paku tembak / sekrup
Papan begesting
Papan lanan
Papan ulin
Pasir pasang
Pasir urug
Plamur tembok
Plamir
Plitur
Plitur Jadi
Kalsiboard 3,5 mm
Residu / Ter
Semen PC 50 Kg
Semen warna
Seng Plat BJLS 30
Septictank 3 M3
Septictank 2 M3
Slot
Tanah urug
Tanah subur
Tarikan pintu
Tarikan jendela
Tempat sabun
Teakwood
Urinoir
Wastafel

1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1
1

Kg
Kg
Kg
Kg
Bh
M3
M3
M3
M3
M3
Kg
Kg
Ltr
Ltr
Lbr
Ltr
Kg
Kg
M!
Unit
Unit
Bh
M3
M3
Bh
Bh
Bh
Lbr
Set
Set

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

10,600.00
25,000.00
18,100.00
14,200.00
350.00
1,500,000.00
1,875,000.00
3,750,000.00
71,300.00
54,600.00
9,380.00
6,260.00
20,000.00
20,000.00
50,000.00
12,500.00
1,088.00
1,000.00
9,200.00
3,000,000.00
2,000,000.00
6,000.00
54,600.00
100,000.00
100,000.00
8,000.00
50,000.00
106,300.00
562,500.00
250,000.00

1
2
3
4
5
6
7
8

HARGA UPAH
Mandor
Kepala tukang
Tukang batu
Tukang kayu
Tukang besi
Tukang cat
Tukang gali tanah
Pekerja

1
1
1
1
1
1
1
1

Oh
Oh
Oh
Oh
Oh
Oh
Oh
Oh

Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp

70,000.00
60,000.00
50,000.00
50,000.00
50,000.00
50,000.00
35,000.00
35,000.00

PERINCIAN DASK
NAMA PROGRAM

KEGIATAN/PEKERJAAN
LOKASI
NILAI DASK

:
:
:

REHAB PAGAR KANTOR DPRD KOTA


Rp.

213,775,000.00

01. Biaya Perencanaan


Rp.

13,195,000.00

Rp.
213,775,000.00 - Rp. 199,718,750.00
+ ----- --------------------------- ----- ----- ----------------------- x ( Rp.
Rp.
227,433,340.00 - Rp. 199,718,750.00

14,606,670.00 - Rp.

13,195,000.00 ) = Rp.

Rp.
213,775,000.00 - Rp. 199,718,750.00
+ ----- --------------------------- ----- ----- ----------------------- x ( Rp.
Rp.
227,433,340.00 - Rp. 199,718,750.00

9,726,670.00 - Rp.

8,723,750.00 ) = Rp.

3,100,000.00 - Rp.

2,800,000.00 ) = Rp.

02. Biaya Pengawasan


Rp.

8,723,750.00

03. Biaya Pengelola Proyek


Rp.

2,800,000.00

Rp.
213,775,000.00 - Rp. 199,718,750.00
+ ----- --------------------------- ----- ----- ----------------------- x ( Rp.
Rp.
227,433,340.00 - Rp. 199,718,750.00

04. Biaya Kontruksi Fisik


Rp. 175,000,000.00

Rp.
213,775,000.00 - Rp. 199,718,750.00
+ ----- --------------------------- ----- ----- ----------------------- x ( Rp. 200,000,000.00 - Rp. 175,000,000.00 ) = Rp.
Rp.
227,433,340.00 - Rp. 199,718,750.00

13,910,968.97

9,232,409.67

2,952,153.61

187,679,467.75

PERHITUNGAN BERAT BESI


Kode
Analisa

VII.38.a

VII.38.b

VII.38.c

VII.38.d

VII.38.e

VII.39.f

VII.39.a

VII.39.b

VII.39.c

Uraian

Volume
(M3)

Besi
(Kg)

Beton
Bertulang
(Kg/M3)

Pondasi 100 x 100


10 - 12

0.200

23.701

118.503

Pondasi 120 x 120


10 - 12

0.288

34.485

119.740

Pondasi 150 x 150


10 - 12

0.450

50.536

112.303

Pondasi 100 x 200


10 - 12
10 - 12

0.240

23.136
23.701

96.401
98.753
195.154

Pondasi 150 x 250


10 - 12
10 - 12

0.750

41.570
42.761

55.427
57.015
112.442

12.600

203.148
101.574
50.787
201.894
98.753
50.474
197.505
98.753
197.505
98.753

16.123
8.061
4.031
16.023
7.838
4.006
15.675
7.838
15.675
7.838
103.107

0.040

5.328
1.088

Plat lantai
10 - 10
10 - 10
10 - 20
10 - 10
10 - 10
10 - 20
10 - 20
10 - 10
10 - 20
10 - 10

Sloof 20/20
6 12
6 - 15

Sloof 25/40
2 12
10 16
8 - 15

Sloof 20/30

0.100

1.776
15.78
3.318

133.200
27.195
160.395

17.760
157.800
33.180
208.740

8 16
8 - 15

VII.40.a

VII.40.b

VII.40.c

VII.39.m

VII.39.n

VII.39.o

VII.39.p

VII.39.q

VII.39.e

VII.39.q

0.06

12.624
2.4885

210.400
41.475
251.875

Kolom 30/30
8 16
8 - 15

0.09

12.624
3.0415

140.267
33.794
174.061

Kolom 20/20
8 16
8 - 15

0.04

12.624
1.9355

315.600
48.388
363.988

Kolom praktis 15/15


4 12
6 - 20

0.0225

3.552
0.4995

157.867
22.200
180.067

Balok 25/45
13 16
8 - 15

0.1125

20.514
3.5945

182.347
31.951
214.298

0.06

11.046
1.776
2.4885

184.100
29.600
41.475
255.175

0.0375

5.328
1.0878

142.080
29.008
171.088

0.06

9.468
1.776
2.4885

157.800
29.600
41.475
228.875

0.04

9.468
1.659

236.700
41.475
278.175

Balok 20/30
7 16
2 12
8 - 15

Ring Balok 15/25 & Balok gantung


2 12
6 - 15

Ring Balok 20/30


6 16
2 12
8 - 15

Ring Balok 20/20 Entrance


6 16
8 - 15

Lantai jembatan 500 x 200


12 - 12,5
12 - 12,5

Balok Jembatan 20/30


6 16
8 - 15

1.200

0.06

142.080
142.080

9.468
2.4885

118.400
118.400
236.800

157.800
41.475
199.275

PERHITUNGAN KUSEN
NO

TYPE

LOBANG

KUSEN

DAUN
PINTU

ENGSEL
PINTU

HANDLE

KUNCI
TANAM

KACA

GRENDEL

Bh

M2

M3

M2

Bh

Bh

Bh

M2

Bh

1 P1 kayu 6/12
12
Jumlah

4.406

0.067

3.150

52.877

0.802

37.800

2 P2 kayu 6/12
3
Jumlah

2.502

0.053

1.680

7.507

0.159

5.040

3 P3 kayu 6/12
15
Jumlah

2.230

0.052

1.470

33.456

0.775

22.050

4.399

0.106

70.387

Bh

0.320

0.960

0.280

45

15

4.200

2.933

1.698

46.925

27

64

32

3.791

0.099

2.449

56.862

1.480

36.738

20

60

30

6 J3 kayu 6/12
4
Jumlah

1.773

0.066

1.250

7.093

0.264

5.000

7 J4 kayu 6/12
4
Jumlah

1.426

0.054

1.000

5.704

0.217

4.000

8 V1 kayu 6/12
3
Jumlah

0.508

0.019

0.280

1.525

0.056

0.840

9 V2 kayu 6/12
4
Jumlah

0.980

0.035

0.840

3.918

0.140

3.360

10 V3 kayu 6/12
8
Jumlah

1.451

0.050

0.840

11.606

0.396

6.720

5 J2 kayu 6/12
15
Jumlah

12

0.600

Bh

12

48

M2

7.200

4 J1 kayu 6/12
16
Jumlah

72

DAUN
ENGSEL TARIKAN
JENDELA JENDELA JENDELA

11 Glasblock
Jumlah Total
Pengecatan

1.440
252.376

5.988
249.486

65
129.780

126

48

30

115.943

12

46.620
46.620

124

62

HAK
ANGIN

SLOT

Bh

Bh
0

64

32

60

30

124

62

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

PERHITUNGAN VOLUME
PROGRAM
KEGIATAN
LOKASI
TAHUN ANGGARAN

NO

I
1
2
3
4
5
6

:
:
:
:

PENDIDIKAN MENENGAH
PENINGKATAN GEDUNG SMAN 2 PAHANDUT
KECAMATAN PAHANDUT
2007

URAIAN PEKERJAAN

PEKERJAAN PENDAHULUAN
Papan nama kegiatan
Pengukuran dan pasang bouwplank
Dinding seng penutup lokasi pekerjaan
Bangsal kerja dan direksi keet
Bongkaran bangunan lama
Pembersihan akhir lokasi pekerjaan

II
1

PEKERJAAN TANAH
Galian tanah pondasi batu belah

2
3
4
5
6
7
8
9
10
11
12
13
14
15

Galian tanah pondasi pelat setempat 150x150 = 20 bh


Galian tanah pondasi pelat setempat 250x150 = 2 bh
Galian tanah pondasi pelat setempat 200x100 = 2 bh
Galian tanah pondasi pelat setempat 100x100 = 18 bh
Galian tanah pondasi pelat setempat 120x120 = 18 bh
Galian tanah sloof 20/20
Galian tanah sloof 25/40
Galian tanah sloof 20/30
Lapisan pasir dibawah pondasi batu belah
Lapisan pasir dibawah pondasi pelat 150 x 150
Lapisan pasir dibawah pondasi pelat 250 x 150
Lapisan pasir dibawah pondasi pelat 200 x 100
Lapisan pasir dibawah pondasi pelat 100 x 100
Lapisan pasir dibawah pondasi pelat 120 x 120

PERHITUNGAN VOLUME

1
80
18
1
1

=((3*2)+1,75+7+(1,75*2)+7,5+6+1,75+1,35+(4*4)+(1,35*4)+(1,35*3)
+(1,75*3))*0,6*0,7
=20*2,9*1,6*1,6
=2*2,9*2,6*1,6
=2*1,6*2,1*1,1
=18*1,6*1,1*1,1
=18*2,9*1,3*1,3
=E41*0,3*0,2
=E47*0,35*0,4
=E48*0,3*0,3
=E22*0,7*0,1
=E23*0,1*1,6*1,6
=E24*0,1*2,6*1,6
=E25*0,1*2,1*1,1
=E26*0,1*1,1*1,1
=E27*0,1*1,3*1,3

A
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77

III
1

PEKERJAAN PONDASI DAN BETON


Pondasi batu belah

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

Sloof 20/20
Pondasi plat setempat 150 x 150 = 20 bh
Pondasi plat setempat 250 x 150 = 2 bh
Pondasi plat setempat 200 x 100 = 2 bh
Pondasi plat setempat 100 x 100 = 18 bh
Pondasi plat setempat 120 x 120 = 18 bh
Sloof 25/40
Sloof 20/30
Kolom 30/30 t = 11,15
Kolom 30/30 t = 6,3
Kolom 20/20 t = 8,55
Balok 25/45
Balok 20/30
Balok 20/30 pada entrance
Ring balok 15/25 dan balok gantung
Ring balok 15/25
Ring balok 20/30
Ring balok entrance 20/30
Ring balok entrance 20/20
Kolom praktis
Plat lantai beton bertulang
Beton tumbuk
Balok beton tangga
Plat beton tangga
Plat beton bordes
Pekerjaan beton sunscreen t = 10 cm
Cantilever penutup jendela

IV
1
2
3
4
5

PEKERJAAN KUSEN, PINTU DAN JENDELA


Pekerjaan kusen pintu, jendela dan ventilasi
Pasangan daun pintu panil ulin
Pasangan engsel pintu
Pasangan handle pintu
Pasangan kunci tanam

=((3*2)+1,75+7+(1,75*2)+7,5+6+1,75+1,35+(4*4)+(1,35*4)+(1,35*3)
+(1,75*3))*0,6*0,45
=E40*0,2*0,2
=20*1,5*1,5*0,2
=2*2,5*1,5*0,2
=2*2*1*0,2
=18*1*1*0,2
=18*1,2*1,2*0,2
=((9*2)+(10*2)+(7*7)+(7*2)+(40*2))*0,25*0,4
=((11*2)+34+(2*5)+(2*3)+(2*2)+(1*6))*0,2*0,3
=(42+4)*11,15*0,3*0,3
=8*6,3*0,3*0,3
=14*8,55*0,2*0,2
=((9*2)+(10*2)+(6*2)+(7*4)+(40*2))*0,25*0,45
=14*2*0,2*0,3
=((5*2)+(3*2)+(1*6))*0,2*0,3
=38*2*0,15*0,25
=((14*2)+42)*0,15*0,25
=((9*2)+(10*2)+(6*7)+(7*4)+(40*2))*0,2*0,3
=((5*2)+6)*0,2*0,3
=((3*2)+(2*2))*0,2*0,2
=(42*3,95*0,15*0,15)+(30*3,7*0,15*0,15)
=((7*9*2)+(40*9)+(3*1*2)-(3*7))*0,12
=((7*9*2)+(40*9)+(3*1*2)+(5*15)+(2*6)+(64*1))*0,07

=(1,73+0,56)*2*14*0,1*0,3
=2,5*0,75*31*0,1

='Perhit Kusen'!D46
='Perhit Kusen'!E46
='Perhit Kusen'!F46
='Perhit Kusen'!G46
='Perhit Kusen'!H46-E76

78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116

A
6
7
8
9
10
11
12
13
14

B
C
Pasangan kunci KM/WC
Pasangan grendel pintu
Pasangan daun jendela
Pasangan engsel jendela
Pasangan tarikan jendela
Pasangan hak angin
Pasangan slot
Pasangan kaca jendela dan ventilasi
Pasangan glass block

V
1

PEKERJAAN DINDING, PLESTERAN & KERAMIK LANTAI


Pekerjaan dinding bata lantai 1 dan lantai 2
=((6,6*2*2)+(2,7*30)+(0,7*2)+(1,75*6)+4+1,5+1,75+6,4+0,7+6,55
+(1,2*16)+(1,1*2)+6,25+(3,55*5)+(2,7*4))*3,9
+((6,6*2*2)+(2,7*32)+(0,7*2)+(6,6*2)+6,55+(6,1*2)+6,25+(1,6*4)+(1,2*4)
+(1,2*4)+(3,7*5)+(2,7*3))*3,7
=sum(E89:E92)-'Perhit Kusen'!C46
Pasangan pada balok gantung selasar lantai 1
=(1,15*10*2,8)+(1,15*2*2)+(1,15*3,8)
Pekerjaan dinding pada balok gantung entrance
=((4,7*2)+(2,7*2)+(0,5*2)+(3,7*1))*0,35
Plesteran dinding
=SUM(E89:E94)*2
Pekerjaan keramik lantai 1
=((6,8*8,8*2)+(2,85*3,7)+(1,35*1,75)+(4,95*8,85)+(2*6)+(1*3)+(3,75*6)
+(8*9))-((3*1,5)+(15*2)+(4*3,75)+(3*1)+(9*6,7))
Pekerjaan lantai keramik teras entrance
=(1*6)+(5*21)+(2*6)
Pekerjaan lantai keramik lanta 2
=(6,8*8,8*2)+(6,7*8,85*3)+(1*3*2)+(2*40)

2
3
4
5
6
7

VI
1
2
3
4
5
6

PEKERJAAN ATAP DAN PLAFOND


Pekerjaan atap entrance, genteng metal sakura roof
Pekerjaan atap utama, genteng metal sakura roof
Plafond gypsum board dalam bangunan dan selasar (Lt 1)
Plafond gypsum board entrance
Plafond gypsum board dalam bangunan dan selasar (Lt 2)
List profil gypsum board Lt 1 dan entrance

List profil gypsum board Lt 2

E
='Perhit Kusen'!H14
='Perhit Kusen'!J46
='Perhit Kusen'!K46
='Perhit Kusen'!L46
='Perhit Kusen'!M46
='Perhit Kusen'!N46
='Perhit Kusen'!O46
='Perhit Kusen'!I46
=(1,8*0,8)+(2,2*0,8)

=(3,6*2*2)+(1,9*28,4)+(7,8*2*5)
=(10,4*6,2)+(54,9*6,2)+(6,7*2*7,8)+(39,5*7,8)
=(8,8*6,8*2)+(40*8,8)-(1*6)-(3*3)
=(5*14,4)+(3*2*1)+(2*2*1)+(8,4*1)
=(8,8*6,8*2)+(40*9,4)+(10,2+7+42,4+7+10,2)*1
=((8,8+6,8)*4)+((1,35+1,6)*2*3)+(2,85+1,1+2,85)+((2,85+3,8)*2)
+((8,85+4,95)*2)+(1,6*2)+6+6+1+3+7+3+2+4+1,75+1,75+12+3+3+1+34
+2+2+3+6+1,75+6+1,75+((2,85+6,8)*2*2)+((1,6+1,2)*2*4)+((1,85+1,35)*2*8)
+(4*3)+(1*2)+(5*2)+(3*2)+(2*2)+6
=((8,8+6,8)*4)+((8,85+6,7)*2*3)+((2,85+6,8)*2*2)+((1,6+1,2)*2*4)
+((1,85+1,35)*2*8)+40+1+1+3+3+40+7+7+(1,75*2)+(9*2)+(7*2)+(1*2)+40

A
117 VII
118
1
119
2
120
3
121
4
122
5
123
6
124
7
125
8
126
9
127 10
128 11
129 12
130 13
131
132 14
133
134
135
136
137
138
139 15
140 16
141
142 VIII
143
1
144
2
145
3
146
4
147
5
148
6
149
7
150
8
151
9
152 10
153 11
154
155

B
C
D
PEKERJAAN KM/WC
Pasangan closet jongkok
Pasangan closet duduk
Pasangan wastafel
Pasangan kaca cermin diatas wastafel
Pasangan floor drain
Pasangan kran air leher angsa u/ wastafel
Pasangan kran air biasa u/ bak air
Pasangan bak air sudut 60 x 60
Pekerjaan urinoir lengkap kran
Sekat pembatas urinoir
Instalasi air bersih
Instalasi air kotor
Lantai keramik KM/WC
Dinding keramik KM/WC, tinggi = 175 cm

E
26
1
14
14
31
14
27
27
10
8
=E111+E115+E117
=SUM(E109:E111)+E115+E117
=((1,2*1,85)-(0,6*0,6))*8*2+((1,2*1,6)-(0,6*0,6))*4*2+((1,35*1,6)-(0,6*0,6))*3
+((2,85*6,7)-(1,75*1,35))*2*2
=((6,1*1,75)-(0,6*0,6)-(0,75*1,75))*8*2
=((5,6*1,75)-(0,6*0,6)-(0,75*1,75))*4*2
=((5,9*1,75)-(0,6*0,6)-(0,75*1,75))*3
=((2,85+6,7)*2*4*1,75)-(0,75*24*1,75)-(0,85*4*1,75)
=((2,85+1,1)*2*1,75)-(0,75*2*1,75)
=((1,35+1,6)*2*1,75)-(0,75*1,75)

Septictank + rembesan 3 M3
Septictank + rembesan 2 M3

1
1

PEKERJAAN RABAT, RAMP & BETON TUMBUK LANTAI


Bata trasram pada selasar lantai 1
Bata trasram pada rabat
Lapisan tanah urug pada rabat
Lapisan tanah urug pada entrance
Lapisan tanah urug dalam bangunan dan selasar
Pekerjaan beton tumbuk pada rabat
Pekerjaan beton tumbuk pada entrance
Pekerjaan beton tumbuk dalam bangunan dan selasar
Lapisan pasir pada rabat, tinggi = 10 cm
Lapisan pasir pada entrance, tinggi = 10 cm
Lapisan pasir dalam bangunan dan selasar, t = 10 cm

=42*0,3
=(10+7+1+10+20+1+7+9)*0,4*2
=(10+7+1+10+20+1+7+9)*0,8*0,08
=((15*3)+(2*6))*0,23
=((6,8*8,8*2)+(40*9)+(3*1*2))*0,4
=(10+7+1+10+20+1+7+9)*1*0,07
=((18*3)+(2*6))*0,07
=((6,8*8,8*2)+(40*9)+(3*1*2))*0,07
=E130*0,8*0,1
=E131*0,1
=E132*0,1

A
156 IX
157
1
158
2
159
3
160
4
161
5
162
6
163
164
165 X
166
1
167
2
168
3
169
4
170
5
171
172
173 XI
174
1
175
2
176
3
177
4
178
5
179
6
180
7
181
8
182
9
183 10
184 11
185
186
187
188 XII
189
1
190
2
191
3
192
4
193
5
194
6

B
C
PEKERJAAN PENGECATAN

PEKERJAAN LISTRIK
Lampu gantung
Lampu down light lengkap Armatur merk "Artolite"
Instalasi titik lampu
Lampu taman merk "Artolite" lengkap tiang
Instalasi lampu taman

PEKERJAAN PAGAR, ORNAMEN, DLL


Pekerjaan pagar stainless selasar lantai 1
Pekerjaan pagar stainless selasar lantai 2
Pekerjaan pagar stainless tangga
Bak bunga entrance
Tanah subur pengisi bak bunga
Tanaman hias teh - tehan
Pasangan batu alam
Pekerjaan ornamen batang garing pada tawing layar
Pekerjaan ornamen kolom
Pekerjaan plesteran profil timbul dibawah jendela
Pekerjaan plesteran profil timbul dibawah plafond ring
balok atas dan ring balok entrance

PEKERJAAN JEMBATAN

=(8*2,8)+3,8
=(12*2,8)+3,8+(1*2)
1
=((0,4*3*2)+(0,4*2*2)+(0,4*6)+(0,8*0,8*2))*0,3
1
=((6,8*6,7)-(0,6*2,8*2)-(0,6*2,2*2))*2+(1,04*15*2,7)+(1,04*3,7)+(0,8*1,04*2)
=1,1*2,25
33
17
=(100-(32*0,3)-9)*0,4

A
195
196
197 XIII
198
1
199
2
200
3
201
4
202
5
203
6
204

PEKERJAAN HALAMAN

F
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

VOLUME

1.000 Bh
Bh
80.000 M!
18.000 M2
1.000 Unit
1.000 Unit

60.300
27.531
148.480
24.128
7.392
34.848
88.218
0.145
2.534
0.443
4.221
38.011
10.037
1.708
4.217
14.909

M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3

F
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77

60.300
17.699
2.412
9.000
1.500
0.800
3.600
5.184
18.100
4.920
46.161
4.536
4.788
17.775
1.680
1.320
2.850
2.625
11.280
0.960
0.400
6.230
56.520
45.010

M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3
M3

1.924 M3
5.813 M3

64.890
126.000
48.000
30.000
115.663

M3
M2
Bh
Bh
Bh

78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116

F
0.280
46.620
124.000
62.000
124.000
62.000
12.000
3.200

140.200
765.960
163.600
721.500
1,235.084
41.170
6.825
2,566.158
213.895
173.095
123.000
383.565

146.360
817.480
456.680
90.400
572.480
394.200
394.200
394.200
394.200
216.700
447.400

G
Bh
Bh
M2
Bh
Bh
Bh
Bh
M2
M2

M2
M2
M2
M2
M2
M2
M2
M2

M2
M2
M2
M2
M2

M!
M!

F
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
155

26.000
1.000
14.000
14.000
31.000
14.000
27.000
27.000
10.000
8.000
51.000
78.000
47.640
114.570
144.040
65.020
25.958
96.250
11.200
9.013
351.480
1.000
1.000

Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh
Bh

12.600
52.000
4.160
13.110
194.272
4.550
4.620
33.998
0.333
1.311
19.427

M2
M2
M3
M3
M3
M3
M3
M3
M3
M3
M3

M2

M2
Unit
Unit

F
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194

Bh
Bh
Ttk
Bh
Ttk

26.200 M!
39.400 M!
M!
1.000 Unit
2.304 M3
1.000 Unit
126.752 M2
2.475 M2
33.000 Unit
17.000 Bh
32.560 M2

F
195
196
197
198
199
200
201
202
203
204