A. BAHAN
HARGA SATUAN
No. U RAIAN SATUAN
(Rp.)
1 2 3 4
1 Air ltr 15.00
2 Pasir urug m3 35,000.00
3 Pasir pasang m3 50,000.00
4 Pasir beton m3 50,000.00
5 Pasir batu m3 40,000.00
6 Tanah urug m3 27,000.00
7 Tanah katel m3 35,000.00
8 Tanah sirtu m3 35,000.00
9 Batu bata merah kelas I bh 475.00
10 Batu ekspose m2 80,000.00
12 Ijuk kg 1,500.00
13 Semen PC 40 kg Zak 48,000.00
14 Semen PC Gresik 50 kg kg 0.00
15 Semen putih kg 52,000.00
16 Semen berwarna kg 4,500.00
17 Batu belah 20/20 cm m3 95,000.00
18 Batu belah 15/20 cm m3 95,000.00
19 Batu pecah mesin 5/7 cm m3 125,000.00
20 Batu pecah mesin 3/5 cm m3 150,000.00
21 Batu cor/koral beton 2/3 cm m3 150,000.00
22 Batu candi m2 80,000.00
23 Batu palimanan m2 55,000.00
24 Besi beton polos 12 mm kg 7,400.00
25 Besi beton polos 10 mm kg 7,400.00
26 Besi beton polos 8 mm kg 7,900.00
27 Besi beton polos 6 mm kg 7,900.00
28 Kawat ikat beton/ bendrat kg 13,500.00
29 Besi beugel/baut 25 cm dia 12 mm bj 7,500.00
30 Pagar BRC 1,2x2,4 m unit 176,400.00
31 Pintu dorong BRC 1,2x3 m unit 1,228,500.00
32 Pintu swing ganda BRC 1,2x3 m unit 1,102,500.00
1 2 3 4
33 Seng gelombang BJLS 30 P = 1.8m lbr 25000.00
33 Seng talang BJLS 30 m 41,700.00
34 Dolken Kayu f 8-10/400 cm bt 35,000.00
35 Kayu kamper balok 8/12 cm m3 8,000,000.00
36 Kayu kamper usuk 5/7 cm m3 8,000,000.00
37 Kayu kamper reng 3/5 cm m3 8,000,000.00
38 Kayu kamper papan m3 4,500,000.00
39 Kayu kruing balok 8/12 cm m3 4,500,000.00
40 Kayu kruing usuk 5/7 cm m3 4,500,000.00
41 Kayu kruing reng 3/5 cm m3 4,500,000.00
42 Kayu kruing papan m3 4,500,000.00
43 Kayu meranti batu balok 8/12 cm m3 4,500,000.00
44 Kayu meranti batu usuk 5/7 cm m3 4,500,000.00
45 Kayu meranti batu reng 3/5 cm m3 4,500,000.00
46 Kayu meranti batu papan m3 4,500,000.00
47 Kayu meranti (bekisting) terentang 4/6 m3 2,500,000.00
48 List kayu profil m1 3,800.00
49 Bambu dia 10-12 cm pj 4 m bt 15,000.00
50 Teakwood 110x210x4 mm lbr 82,500.00
51 Teakwood 122x244x4 mm lbr 120,000.00
52 Plywood 122x244x4 mm lbr 72,500.00
53 Triplek 122x244x9 mm lbr 150,000.00
54 Triplek 90x200x4 mm lbr 45,000.00
55 Triplek 110x210x4 mm lbr 55,000.00
56 Triplek 120x240x4 mm lbr 60,000.00
57 Triplek 122x244x4 mm lbr 80,000.00
58 Eternit gresik m2 16,000.00
59 Seng datar BJLS 30 (0,9x1) m2 41,700.00
60 Seng Plat lbr 41,700.00
61 Genteng kodok (ex. Trenggalek) bj 1,300.00
62 Genteng wuwung kodok (ex. Trenggalek ) bj 4,410.00
63 Genteng press bj 1,300.00
64 Genteng wuwung press bj 3,500.00
65 Paku biasa kg 14,500.00
66 Paku seng payung bj 250.00
67 paku usuk/reng kg 14,500.00
68 Glass blok20 x 20 bh 20,000.00
69 Roster beton bh 4,500.00
70 Paving stone persegi abu-abu cetak basah bh 1,500.00
71 Paving stone abu-abu persegi tbl. 6 cm m2 35,000.00
72 Paving stone K.250 m2 55,000.00
73 Tegel trotoar m2 27,500.00
74 plint keramik bh 2,700.00
75 Buis beton dia 15 cm bh 25,000.00
76 Buis beton dia 20 cm bh 35,000.00
77 Buis beton dia 30 cm bh 50,000.00
78 Buis beton dia 40 cm bh 60,000.00
79 Buis beton dia 50 cm bh 40,000.00
80 Got R. 15 (1/2 lingkaran) bh 15,000.00
81 Got R.20 (1/2 lingkaran) bh 17,500.00
82 Got R.30 (1/2 lingkaran) bh 30,000.00
83 Pipa PVC 1/2" Maspion AW m1 19,000.00
84 Pipa PVC 3/4" Maspion AW m1 20,000.00
85 Pipa PVC 1" Maspion AW m1 23,000.00
86 Pipa PVC 1,5" Maspion AW m1 15,000.00
87 Pipa PVC 2" Maspion D m1 37,000.00
88 Pipa PVC 3" Maspion D m1 40,000.00
89 Pipa PVC 4" Maspion D m1 55,000.00
90 Pipa PVC 5" Maspion D m1 1,500.00
91 Keni PVC 1/2" & 3/4" bh 1,700.00
92 Keni PVC 2" bh 3,500.00
93 Keni PVC 3" bh 7,500.00
94 Keni PVC 4" bh 12,500.00
95 Keni PVC 5" bh 21,000.00
96 Klem PVC bh 14,500.00
97 Tandon air fiberglass kap. 1100 L bh 1,500,000.00
98 Kaca polos tb. 5 mm m2 90,000.00
99 Cat besi emco kg 41,500.00
100 Cat kayu emco kg 41,500.00
101 Cat meni cap pedang kg 17,500.00
102 Cat tembok Decolith (sejenis) kg 12,500.00
103 Cat plincute kg 12,600.00
104 Plamir tembok kg 35,000.00
105 Plamir kayu kg 17,000.00
106 Thinner B (minyak cat) lt 7,500.00
107 Politur ltr 22,500.00
108 Politur jadi lt 37,500.00
109 Lem Rajawali bks 12,500.00
110 Meni kayu/besi padang kg 17,500.00
111 Lem kayu (Fox) kg 13,000.00
112 Kertas gosok lbr 2,500.00
113 Engsel H stl 8,800.00
114 Engsel kuningan (Arch) asli stl 7,500.00
115 Grendel bh 7,500.00
116 Grendel kuningan/krom bh 10,700.00
117 Grendel tanam bh 25,200.00
118 Kunci gembok besar bh 15,000.00
119 Kunci gembok sedang bh 10,000.00
120 Kunci silinder set 60,500.00
121 Kunci tanam Yale bh 20,000.00
122 Kunci tanam 808 bh 10,000.00
123 Kunci tanam km/wc bh 33,700.00
124 Kunci tanam bh 56,700.00
125 Kunci selot bh 154,800.00
126 Hak angin bj 3,500.00
127 Hak angin sikutan stl 19,400.00
128 Hak angin lurus (bisa distel maju/mundur) stl 33,700.00
129 Selang spiral saluran kran set 43,200.00
130 Closet duduk porselin (monoblock) bh 1,350,000.00
131 Closet jongkok porselin bh 113,400.00
132 Kran air bh 25,000.00
133 TBA/isolasi rol 4,000.00
134 Wastafel dinding bh 150,000.00
135 Watermur bh 12,700.00
136 Sifon wasser set 111,600.00
137 Floor drain bh 17,900.00
138 Septictank Bio Filter Kapasitas 0,75 m3 bh 1,964,000.00
139 Septictank Bio Filter Kapasitas 1 m3 bh 2,722,800.00
140 Septictank Bio Filter Kapasitas 1,5 m3 bh 3,436,800.00
141 Septictank Bio Filter Kapasitas 2 m3 bh 4,463,500.00
142 Septictank Bio Filter Kapasitas 3 m3 bh 6,695,200.00
143 Septictank Bio Filter Kapasitas 4 m3 bh 9,373,300.00
144 Sumur peresap bh 1,339,100.00
145 Fiting plafon set 7,500.00
146 T dos PVC set 7,500.00
147 Isolator bh 4,600.00
148 Stop kontak (Broco) bh 13,000.00
149 Skakelar (Broco) bh 13,000.00
150 Zekering SPA 60 A bh 6,500.00
151 Panel box 290 x 30 cm bh 372,000.00
152 Lampu SL 20 W komplit (Philips) bh 53,000.00
153 Lampu SL 40 W komplit (Philips) bh 94,400.00
190 Lampu pijar ( PHILIP ) bh 3,300.00
191 Kabel NYA 500 V 1x2,5 mm2 m1 2,700.00
192 Kabel NYA 450-750 V 1x1,5 mm2 m1 3,000.00
193 Kabel NYA 450-750 V 1x2,5 mm2 m1 3,500.00
194 Pompa air Nasional GP 125 JB l/dt bh 395,000.00
195 Pompa air Gold Star 10 KPOa 185 l/dt bh 1,150,000.00
196 Pompa tangan bh 350,000.00
197 Minyak bekisting ltr 4,500.00
198 Bak mandi fiberglass bh 257,100.00
199 Bak cuci piring stainles steel bh 215,800.00
200 Sabun cream kg 6,700.00
201 Kuas 4 bh 20,000.00
202 Kuas 3 bh 15,000.00
203 Kuas bh 12,000.00
204 Pintu KM/WC PVC + pasang unit 350,000.00
207 Batu candi m2 105,000.00
208 Roof ligth fiberglass 0,85 x 2,50 lbr 120,000.00
209 Skakelar ganda (Broco) bh 14,000.00
210 Gypsum board ( 120 x 240 ) cm tbl. 9 mm lbr 54,450.00
211 List profil lbr 15,000.00
212 Urinior bh 325,000.00
213 Door Holder bh 60,000.00
214 Door Stop bh 17,500.00
215 Kunci Silinder bh 193,000.00
216 Nok Genteng Beton bh 8,000.00
217 Wallpaper lbr. 50 cm (Contract Paper) ml 21,900.00
218 Dinding keramik 11 x 11 cm m2 45,000.00
219 Dinding keramik 10 x 20 cm m2 35,000.00
220 Dinding keramik 20 x 20 cm m2 35,000.00
221 Dinding keramik 20 x 25 cm m2 35,000.00
222 Dinding keramik 30 x 30 cm m2 45,000.00
223 Plint PC abu - abu 10 X 20 cm bh 1,500.00
224 Plint PC warna 10 x 20 cm bh 1,000.00
B. PERALATAN
HARGA SATUAN
No. U RAIAN SATUAN
(Rp.)
1 Cangkul bh 75,000.00
2 Sekrop bh 75,000.00
3 Gancu bh 75,000.00
4 Palu bh 20,000.00
5 Bodem 0.5 kg bh 25,000.00
6 Bodem 2 kg bh 25,000.00
7 Bodem 8 kg bh 25,000.00
8 Cetok Prohex bh 25,000.00
9 Trowel/ kasutan besi prohex bh 25,000.00
10 Waterpas prohex bh 38,000.00
11 Benang nilon roll 3,500.00
12 Kuas 4" bh 12,000.00
14 Kuas 3" bh 12,000.00
15 Selang air timbangan m' 1,500.00
16 Selang air 1/2 " roll 150,000.00
17 Drum air bh 60,000.00
18 Papan informasi proyek bh 100,000.00
19 Papan proyek bh 150,000.00
20 Prasasti bh 300,000.00
C. TENAGA KERJA
HARGA SATUAN
No. U RAIAN SATUAN
(Rp.)
1 mandor / kepala kelompok HOK 33,000.00
2 Tukang batu HOK 30,000.00
3 Tukang kayu HOK 30,000.00
4 Tukang besi HOK 30,000.00
5 Pekerja HOK 24,000.00
PERHITUNGAN VOLUME
TAKE OFF SHEET
PEKERJAAN : REHAB BERAT PUSTU
LOKASI
TAHUN ANGGARAN
Lembar :
2,2 1,9 1 bh
2,70
90
ii jendela 1;1 bh iii pintu # Bongkaran kusen pintu dan jendela + daun pintu dan jendela
i = ( 0,9x 2,2) + ( 1,9 x 2,7 )x 1 = 7.11 m2
170 ii = ( 0,9x 1,70 ) = 1.53 m2
2,2 10 bh iii = ( 0,9x 2,2)x 10 = 19.80 m2
iv = ( 1,63 x 1,63 ) x 2 = 5.31 m2
90 v = ( 0,80 x 1,90 ) x 2 = 3.04 m2
iv jendela 2 ;2 bh 90 vi = ( 0,9x 2,20 ) + ( 1,90 x 1,70 ) = 5.21 m2
163 vii = ( 0,90x 2,20 ) + ( 1,90 x 2,65 ) = 7.02 m2
49.02 m2
163
Luas bongkaran dinding bata merah gedung
vi Pintu jendela 2; 1 bh i
vii Pintu jendela 3 ;1 bh 170
190
2,2
265
90 90
Lembar :
b/ Bongkaran genteng
1
2,76 2,60 0,8 2,6 80 R3b = ( 1^2) + ( 2.68+0.8)^2
3.4 = ( 1 + 12.1 )
R3b = 3.60 m
H
# Gording 8/12
0,25 2,76 2,76 0,25 balok tumpu = 0.08 x 0.12 x 15.35 + ( 0.8 x2 ) x 5 = 0.81 m3
6.02
# Nok 6/10
= 0.06 x 0.10 x ( 15.35+( 0.8 x 2) )x 1 = 0.10 m3
0.80
1.00
Pondasi teras depan vptr = ( 0.70 x 0.50 ) x 11.00 = 3.85 m3
P = 11.00 m
0.5
0.70
0.70
0.2
urugan pasir 10 cm
0.80
1.00
2 Pas. Pondasi Batu Kali
Pondasi Batu Kali
P = 104.25 m V = ( 0.39 x 104.25 ) = 40.14 m3
Luas 1.1 / 2 x 0.7 = 0.39 m2
urugan pasir 10 cm
0.50
0.70
2 Pas. Pondasi Batu Kali
Pondasi Batu Kali V = ( 0.20 x 11.00 ) = 2.20 m3
P = 11.00 m
Luas 0.8 / 2.0 x 0.5 = 0.20 m
KANOPI DEPAN
P= 0.70 t= 2.90 m ==> Luas.
0.15 a = ( 0.70 x 2.90 ) x 2 = 4.06 m2
2.90
P= 0.20 t= 2.90 m ==> Luas.
0.15 a = ( 2.90 x 0.20 ) x 4.00 = 0.58 m2
Luas total dinding pas. 1/2 bata merah camp 1:3 26.23 m2
2.90
KANOPI DEPAN
L= 0.70 t= 2.90 m ==> Luas.
0.15 a = ( 0.70 x 2.90 ) x 2 = 4.06 m2
2.90
Pasang glassblok uk 20 x 20 cm
20 jumlah = 4 bh # Luas
= ( 0.20 x 0.20 ) x 4.00 = 0.16 m2
20
Lembar :
V PEKERJAAN BETON
1 Pasangan beton tumbuk,1Pc : 3 Ps : 5 Kr tbl.5 cm ==> Volume
VU = ( 11.00 x 0.70 ) x 0.05 = 0.39 m3
V1 = ( 3.35 x 4.20 ) x 0.05 = 0.70 m3
V2 = ( 2.70 x 4.35 ) x 0.05 = 0.59 m3
V3 = ( 2.20 x 2.35 ) x 0.05 = 0.26 m3
V4 = ( 1.85 x 2.20 ) x 0.05 = 0.20 m3
V5 = ( 1.70 x 1.70 ) x 0.05 = 0.14 m3
V6 = ( 2.70 x 2.70 ) x 0.05 = 0.36 m3
V7 = ( 1.70 x 1.85 ) x 0.05 = 0.16 m3
V8 = ( 1.85 x 5.85 ) x 0.05 = 0.54 m3
V9 = ( 1.70 x 1.70 ) x 0.05 = 0.14 m3
V10 = ( 0.85 x 2.70 ) x 0.05 = 0.11 m3
V11 = ( 1.70 x 1.70 ) x 0.05 = 0.14 m3
V12 = ( 1.85 x 0.95 ) x 0.05 = 0.09 m3
V13 = ( 2.70 x 2.70 ) x 0.05 = 0.36 m3
V14 = ( 2.70 x 2.70 ) x 0.05 = 0.36 m3
V15 = ( 1.70 x 1.70 ) x 0.05 = 0.14 m3
V16 = ( 0.85 x 1.85 ) x 0.05 = 0.08 m3
V17 = ( 5.00 x 0.85 ) x 0.05 = 0.21 m3
V18 = ( 0.85 x 1.85 ) x 0.05 = 0.08 m3
VU = ( 3.30 x 4.80 ) x 0.05 = 0.79 m3
Total volume beton tumbuk/ rabat lantai 5.87 m3
2 Membuat Beton Kolom Struktur 15/30 tiang plat teras
L= 4.0 m Jml = 3 Bh ==> Luas.
0.15
b. Pembesian
~ Jml Besi 12 = 6 Bh ==> Berat Besi 12
Berat per m' = 0.888 Kg = ( 6 x 1.45 ) x 0.89 x 3 = 23.177 Kg
~ Jml Besi Ring 8 = 20 Bh ==> Berat Besi 8
Pajg Per Ring = 0.79 m = ( 20 x 0.79 ) x 0.39 x 3 = 18.486 Kg
Berat per m' = 0.390 Kg Jumlah Berat besi
= ( 23.18 + 18.49 ) = 41.66 Kg
c. begisting ==> Luas.
= ( 0.10 + 0.30 ) x 2.00 = 0.80 m2
= ( 0.80 x 4.00 ) x 3.00 / 4.00 = 2.40 m2
0.11
b. Pembesian
~ Jml Besi 10 = 4 Bh ==> Berat Besi 12
Berat per m' = 0.620 Kg = ( 4 x 4.00 ) x 0.62 x 26 = 257.920 Kg
~ Jml Besi Ring 6 = 20 Bh jarak 15 cm ==> Berat Besi 8
Pajg Per Ring = 0.3 m = ( 20 x 0.33 ) x 0.22 x 26 = 37.752 Kg
Berat per m' = 0.220 Kg Jumlah Berat besi
= ( 257.92 + 37.75 ) = 295.67 Kg
c. Begistig ==> Luas.
= ( 0.11 + 0.11 ) x 2.00 = 0.44 m2
= ( 0.44 x 4.00 ) x 26.00 / 4.00 = 11.44 m2
Lembar :
0.11
0.11
b. Pembesian
~ Jml Besi 10 = 4 Bh ==> Berat Besi 12
Berat per m' = 0.620 Kg = ( 4 x 3.50 ) x 0.620 = 8.680 Kg
~ Jml Besi Ring 6 = 20 Bh jarak 15 cm ==> Berat Besi 8
Pajg Per Ring = 0.3 m = ( 20 x 0.33 ) x 0.22 = 1.452 Kg
Berat per m' = 0.220 Kg Jumlah Berat besi
= ( 8.68 + 1.45 ) x 4.00 = 40.53 Kg
c. Begistig ==> Luas.
= ( 0.11 + 0.11 ) x 2.00 = 0.44 m2
= ( 0.44 x 3.50 ) x 4.00 / 4.00 = 1.54 m2
TOTAL KOLOM PRAKTTIS 11/11
BETON 1.43 M3
BESI 10 266.60 KG
BESI 6 57.69 KG
BEKISTING 12.98 M2
4 Pekerjaan beton
# SLOOF 15/20 gedung
a. Membuat Beton 1 PC : 2 PS : 3 Kr ==> Volume
L= 104.25 m m = ( 0.20 x 0.15 ) x 104.25 = 3.13 m3
0.20
selimut
2cm
0.15
b. Pembesian
~ Jml Besi 12 = 4 Bh ==> Berat Besi 12
Berat per m' = 0.888 Kg = ( 4 x 104.25 ) x 0.89 = 370.30 Kg
~ Jml Besi Ring 8 = 690 Bh jarak 15 cm ==> Berat Besi 8
Pajg Per Ring = 0.59 m = ( 690 x 0.59 ) x 0.390 = 158.769 Kg
Berat per m' = 0.390 Kg Jumlah Berat besi
= 529.07 Kg
c. Begistig ==> Luas.
= ( 0.20 + 0.20 ) x 104.25 / 4.00 = 10.43 m2
0.15
b. Pembesian
~ Jml Besi 12 = 4 Bh ==> Berat Besi 12
Berat per m' = 0.888 Kg = ( 4 x 104.25 ) x 0.89 = 370.30 Kg
~ Jml Besi Ring 8 = 690 Bh jarak 15 cm ==> Berat Besi 8
Pajg Per Ring = 0.39 m = ( 690 x 0.39 ) x 0.390 = 104.949 Kg
Berat per m' = 0.390 Kg Jumlah Berat besi
= 475.25 Kg
c. Begistig ==> Luas.
= ( 0.10 + 0.10 ) x 104.25 / 4.00 = 5.21 m2
RING BALOK 10/15
BETON 1.56 M3
BESI 12 370.30 KG
BESI 8 104.9 KG
BEKISTING 5.21 M2
Lembar :
0.40
0.10
b. Pembesian
~ Jml Besi 12 = 6 Bh ==> Berat Besi 12
Berat per m' = 0.888 Kg = ( 6 x 8.50 ) x 0.89 x 1 = 45.288 Kg
~ Jml Besi Ring 8 = 50 Bh jarak 15 cm ==> Berat Besi 8
Pajg Per Ring = 0.9 m = ( 50 x 0.89 ) x 0.39 x 1 = 17.355 Kg
Berat per m' = 0.390 Kg Jumlah Berat besi
= ( 45.29 + 17.36 ) x 1.00 = 62.64 Kg
c. Begistig ==> Luas.
= ( 0.80 + 0.10 ) x 8.50 = 7.65 m2
= ( 7.65 x 1.00 ) = 7.65 m2
# Balok 10/15 tumpuan plat teras dan Ruang Pengobatan ( P = 4.8 + 4.5 = 9.3 m )
a. Membuat Beton 1 PC : 2 PS : 3 Kr ==> Luas.
L= 9.30 m Jml = 1 Bh = ( 0.10 x 0.15 ) = 0.02 m2
0.10 ==> Volume
= ( 0.02 x 9.30 ) x 1 = 0.14 m3
0.15
b. Pembesian
~ Jml Besi 10 = 4 Bh ==> Berat Besi 12
Berat per m' = 0.620 Kg = ( 4 x 9.30 ) x 0.62 = 23.064 Kg
~ Jml Besi Ring 6 = 60.0 Bh jarak 15 cm ==> Berat Besi 8
Pajg Per Ring = 0.39 m = ( 60 x 0.39 ) x 0.22 = 5.148 Kg
Berat per m' = 0.220 Kg Jumlah Berat besi
= ( 23.06 + 5.15 ) x 1.00 = 28.21 Kg
c. Begistig ==> Luas.
= ( 0.10 + 0.10 ) x 9.30 = 1.86 m2
= ( 1.86 x 1.00 ) / 4.00 = 0.47 m2
TOTAL Vol BALOK induk tumpuan plat 10/10
BETON = 0.14 M3
BESI 10 = 23.06 kg
BESI 6 = 5.15 KG
BEKISTING = 0.47 M2
3.30
3.30
b. Pembesian
~ Jml Besi 10 = 176 m' ==> Berat Besi 10
0.08
3.50
3.5
b. Pembesian
~ Jml Besi 10 = 114 m' ==> Berat Besi 10
2.50
2.5
b. Pembesian
~ Jml Besi 10 = 72 m' ==> Berat Besi 10
2.0
2.0
b. Pembesian
~ Jml Besi 10 = 51 m; ==> Berat Besi 10
0.70 # panjang J4
Jendela dapur ( 6/14) = ( 0.70 x 2.00 ) x 1.00 = 1.40 m'
J4 = 1 bh = ( 1.08 x 2.00 ) x 1.00 = 2.16 m'
3.56 m'
VJ4 = ( 0.06 x 0.14 ) x 3.56 = 0.03 m3
32 120
92 108
# Panjang boupenlist ( B1 )
0.70 = ( 0.80 x 2 ) x 5 = 8.00 m'
= ( 0.38 x 2 ) x 5 = 3.80 m'
11.8 m'
VB1 = ( 0.06 x 0.14 ) x 11.80 = 0.10 m3
TOTAL Volume kusen pintu & jendela & Boupenlist = 1.66 m3
207.12 m'
# DAUN pintu panil kayu
VPp = ( 0.06 x 13 ) = 0.72 m3
Total luasan pintu panel kayu = 0.72 m3
Volume =
Jendela Kaca mati dan boupenlist
J1 = 9 x 0.30 x 1.56 = 4.21 m2 LJ1 = 4.21 m2
J2 = 1 x 0.50 x 1.02 = 0.51 m2 LJ2 = 0.51 m2
J2 = 1 x 0.56 x 0.86 = 0.48 m2 LJ2 = 0.48 m2
J3 = 9 x 0.34 x 1.44 = 4.41 m2 LJ3 = 4.41 m2
J4 = 1 x 0.34 x 0.94 = 0.32 m2 LJ4 = 0.32 m2
B1 = 5 x 0.4 x 0.68 = 1.36 m2 B1 1.36 m2
Total luasan kaca 5 mm = 5.20 m2
Lembar :
6,00
balok nok 6/10
Balok gantung 8/12
4.29 blk gapit 6/10 jurai
1.9 L1 4.46 2.00
2 R1 Gording 8/12
2.14
R1 balok pengaku
2.14 2,18
R2 R2
13,04
4,12 6,00
7 1 m' Pasang lispang ukuran ( 3 x 20 ) cm, kayu meranti batu
P =( 13.0 x 2 )'+( 8.50 x 2 )'= 43.1 V = 43.08 = 43.08 m'
IX PEKERJAAN LANGIT-LANGIT
# 1 m2 Pasang langit-langit/ Rangka plafon (1.00 x 1.00) m, rangka kayu
L1 = 4.425 x 2.9 = 12.61 m2 L1 = ( 4.425 x 2.850 ) L1 = 12.61 m2
L2 = 2.35 x 5.9 = 13.75 m2 L2 = ( 2.350 x 5.850 ) L2 = 13.75 m2
L3 = 1.85 X 1.9 = 3.42 m2 L3 = ( 1.850 x 1.850 ) L3 = 3.42 m2
L4 = 2.85 x 2.9 = 8.12 m2 L4 = ( 2.850 x 2.850 ) L4 = 8.12 m2
L5 = 1.85 x 6 = 11.10 m2 L5 = ( 1.850 x 6.000 ) L5 = 11.10 m2
L6 = 1 x 1.9 = 1.85 m2 L6 = ( 1.000 x 1.850 ) L6 = 1.85 m2
L7 = 1 x 2.9 = 2.85 m2 L7 = ( 1.000 x 2.850 ) L7 = 2.85 m2
L8 = 1.85 x 1.9 = 3.42 m2 L8 = ( 1.850 x 1.850 ) L8 = 3.42 m2
L9 = 1.85 x 1.9 = 3.42 m2 L9 = ( 1.850 x 1.850 ) L9 = 3.42 m2
L10 = 6.85 x 2.9 = 19.52 m2 L10 = ( 6.850 x 2.850 ) L10 = 19.52 m2
L11 = 0.7 x 32 = 22.40 m2 L11 = ( 0.700 x 32.000 ) L11 = 22.40 m3
102.47 TOTAL rangka plafon( 1,0 x 1,0) = 102.47 m2
1 m2 Pasang langit-langit/ Rangka plafon ( 0.70 x 1.00) m, rangka kayu
L1 = 13.4 x 0.7 = 9.38 m2 L1 = ( 13.400 x 0.700 ) x 2 L1 = 18.76 m2
L2 = 8.5 x 0.7 = 5.95 m2 L2 = ( 8.500 x 0.700 ) x 2 L2 = 11.90 m2
15.33 m2 TOTAL rangka plafon( 0,7 x 1,0) 30.66 m2
1 m2 pasang calsiboard
3 1m2 Pengecatan tembok baru (1lapis plamir, 1 lapis cat dasar, 2 lapis cat penutup)
XV PEKERJAAN LAIN-LAIN
30
30
CONTOH, Agustus
DAFTAR ANALISA (GEDUNG) TAHUN 2011
VOLUME HARGA SAT.BAHAN Harga sat. pekerjaan KEBUTUHAN HARGA BAHAN JUMLAH
NO. URAIAN VOLUME SAT
DAN UPAH (Rp.) ( Rp ) DAN UPAH (Rp) (Rp)
1 2 3 4 5.00 6 7 8 9 10
A 6 ANALISA BIAYA KONSTRUKSI PEKERJAAN PERSIAPAN
A.6.7. Bongkaran beton bertulang per m3
Tenaga
Pekerja 6.6670 Oh 4.56 24,000.00 160,008.00 30.39 729,000.00
6.6670 160,008.00 729,000.00 729,000.00
Dibulatkan 729,000.00
A.6.8 Bongkaran dinding bata merah per m3
Tenaga
Pekerja 6.6670 Oh 38.65 24,000.00 160,008.00 257.66 6,183,884.22
6.6670 160,008.00 6,183,884.22 6,183,884.22
Dibulatkan 6,183,884.00
A.6.9 Bongkaran genteng/ sirap per m2
Tenaga
Pekerja 0.0200 Oh 134.50 24,000.00 480.00 2.69 64,561.92
0.0200 480.00 64,561.92 64,561.92
Dibulatkan 64,561.00
A.6.10 Bongkaran rangka atap genteng usuk/ reng per m2
Tenaga
Pekerja 0.2500 Oh 134.50 24,000.00 6,000.00 33.63 807,024.00
0.2500 6,000.00 807,024.00 807,024.00
Dibulatkan 807,024.00
A.6.11 Bongkaran rangka + plafon per m2
Tenaga
Pekerja 0.0200 Oh 92.77 24,000.00 480.00 1.86 44,528.40
0.0200 480.00 44,528.40 44,528.40
Dibulatkan 44,528.00
A.6.12 Bongkaran lantai keramik
Tenaga
Pekerja 0.2000 Oh 130.02 24,000.00 4,800.00 26.00 624,084.00
0.2000 4,800.00 624,084.00 624,084.00
Dibulatkan 624,084.00
A.6.12 Bongkaran rangka kuda2 per m3
Tenaga
Pekerja 4.0000 Oh 1.79 24,000.00 96,000.00 7.16 171,918.72
4.0000 96,000.00 171,918.72 171,918.72
Dibulatkan 171,918.00
DAFTAR ANALISA (GEDUNG) TAHUN 2011
VOLUME HARGA SAT.BAHAN Harga sat. pekerjaan KEBUTUHAN HARGA BAHAN JUMLAH
NO. URAIAN VOLUME SAT
DAN UPAH (Rp.) ( Rp ) DAN UPAH (Rp) (Rp)
1 2 3 4 5.00 6 7 8 9 10
A 6 ANALISA BIAYA KONSTRUKSI PEKERJAAN PERSIAPAN
A 6.2 Mengukur dan memasang bouwplank per 1 m/unit
Bahan
Usuk 5/7 0.0120 M3 48.80 2,500,000.00 30,000.00 0.59 1,464,000.00
Paku 2"-5" 0.0200 Kg 48.80 12,500.00 250.00 0.98 12,000.00
Papan 2/20 0.0070 M3 48.80 500,000.00 3,500.00 0.34 170,000.00
Tenaga 0.00
Tukang Kayu 0.1000 Oh 48.80 30,000.00 3,000.00 4.88 146,000.00
Pekerja 0.1000 Oh 48.80 24,000.00 2,400.00 4.88 117,000.00
0.2390 39,150.00 263,000.00 263,000.00
Dibulatkan 263,000.00
A 6.5 Membersihkan 1m2 Lapangan dan Peralatan
Tenaga
Pekerja 0.1000 Oh 42.23 24,000.00 2,400.00 4.22 101,000.00
0.1000 2,400.00 101,000.00 101,000.00
Dibulatkan 101,000.00
A.6.7. Bongkaran beton bertulang per m3
Tenaga
Pekerja 6.6670 Oh 24,000.00 160,008.00 0.00 0.00
6.6670 160,008.00 0.00 0.00
Dibulatkan 0.00
A.6.8 Bongkaran dinding bata merah per m3
Tenaga
Pekerja 6.6670 Oh 24,000.00 160,008.00 0.00 0.00
6.6670 160,008.00 0.00 0.00
Dibulatkan 0.00
A.6.9 Bongkaran genteng/ sirap per m2
Tenaga
Pekerja 0.0200 Oh 24,000.00 480.00 0.00 0.00
0.0200 480.00 0.00 0.00
Dibulatkan 0.00
A.6.10 Bongkaran rangka atap genteng usuk/ reng per m2
Tenaga
Pekerja 0.2500 Oh 24,000.00 6,000.00 0.00 0.00
0.2500 6,000.00 0.00 0.00
Dibulatkan 0.00
A.6.11 Bongkaran rangka + plafon per m2
Tenaga
Pekerja 0.0200 Oh 24,000.00 480.00 0.00 0.00
0.0200 480.00 0.00 0.00
Dibulatkan 0.00
A.6.12 Bongkaran lantai keramik
Tenaga
Pekerja 0.2000 Oh 24,000.00 4,800.00 0.00 0.00
0.2000 4,800.00 0.00 0.00
Dibulatkan 0.00
A.6.12 Bongkaran rangka kuda2 per m3
Tenaga
Pekerja 4.0000 Oh - 24,000.00 96,000.00 0.00 0.00
4.0000 96,000.00 0.00 0.00
Dibulatkan 0.00
D 6.5 Memasang 1m2 dinding bata merah ukuran (5x11x22) cm tebal 1/2 bata, campuran spesi 1 PC : 6 PP
Bahan
Batu bata 70.0000 BH 272.87 475.00 33,250.00 19,100.73 9,072,844.4
PC @ 40 kg 0.2080 Zak 272.87 48,000.00 9,984.00 56.76 2,724,309.1
Pasir Pasang 0.0490 M3 272.87 50,000.00 2,450.00 13.37 668,525.4
Air kerja 12.0000 Ltr 272.87 15.00 180.00 3,274.41 49,116.2
Tenaga 0.00 0.0
Pekerja 0.3000 Oh 272.87 24,000.00 7,200.00 81.86 1,964,646.0
Tukang Batu 0.1000 Oh 272.87 30,000.00 3,000.00 27.29 818,602.5
0.4000 56,064.00 2,783,248.50 2,783,248.50
Dibulatkan 2,783,248.00
D 6.7 Memasang 1m2 dinding glass block ukuran (18x 18) cm, campuran spesi 1 PC : 4 PP
Bahan
Glas block 30.0000 bh 0.16 4,000.00 120,000.00 4.8000 19,200.00
Semen putih 0.2700 Zak 0.16 52,000.00 14,040.00 0.0432 2,246.40
Pasir Pasang 0.0350 M3 0.16 50,000.00 1,750.00 0.0056 280.00
Air kerja 3.0000 Ltr 0.16 15.00 45.00 0.4800 7.20
Tenaga - 0.0000 0.00
Pekerja 0.3000 Oh 0.16 24,000.00 7,200.00 0.0480 1,152.00
Tukang Batu 0.1000 Oh 0.16 30,000.00 3,000.00 0.0160 480.00
0.4000 146,035.00 23,365.60 23,365.60
Dibulatkan 23,365.00
F 6.8 Membuat 1m3 beton bertulang 1 PC : 2 PS : 3 KR blk gantung teras dpn 10/40
Bahan
PC @ 40KG 8.1500 Zak 0.34 48,000.00 391,200.00 2.77 133,008.00
Pasir beton 0.5430 M3 0.34 50,000.00 27,150.00 0.18 9,231.00
koral beton 2/3 0.7620 M3 0.34 150,000.00 114,300.00 0.26 38,862.00
Air kerja 215.000 Ltr 0.34 15.00 3,225.00 73.10 1,096.50
Tenaga 0.00 0.00
Pekerja 1.6500 Oh 0.34 24,000.00 39,600.00 0.56 13,464.00
Tukang batu 0.2750 Oh 0.34 30,000.00 8,250.00 0.09 2,805.00
1.9250 583,725.00 198,466.50 198,466.50
Dibulatkan 198,466.00
F 6.9 Pembesian blk gantung teras dpn
Bahan
Besi beton 12 mm 1.0500 Kg 45.29 7,400.00 7,770.00 47.55 351,887.76
Besi beton 8 mm 1.0500 Kg 17.36 7,900.00 8,295.00 18.22 143,959.73
Bendrat 0.0150 kg 62.64 13,500.00 202.50 0.94 12,685.21
Tenaga 0.00 0.00
Pekerja 0.0070 Oh 62.64 24,000.00 168.00 0.44 10,524.02
Tukang besi 0.0070 Oh 62.64 30,000.00 210.00 0.44 13,155.03
0.0140 16,645.50 532,211.7 532,211.75
Dibulatkan 532,211.00
F 6.8 Membuat 1m3 beton bertulang 1 PC : 2 PS : 3 KR blk tumpu teras dpn dan R pengobatan
Bahan
PC @ 40KG 8.1500 Zak 0.14 48,000.00 391,200.00 1.14 54,572.40
Pasir beton 0.5430 M3 0.14 50,000.00 27,150.00 0.08 3,787.43
koral beton 2/3 0.7620 M3 0.14 150,000.00 114,300.00 0.11 15,944.85
Air kerja 215.000 Ltr 0.14 15.00 3,225.00 29.99 449.89
Tenaga 0.00 0.00
Pekerja 1.6500 Oh 0.14 24,000.00 39,600.00 0.23 5,524.20
Tukang batu 0.2750 Oh 0.14 30,000.00 8,250.00 0.04 1,150.88
1.9250 583,725.00 81,429.64 81,429.64
Dibulatkan 81,429.00
Pembesian blk tumpu teras dpn
Bahan
Besi beton 10 mm 1.0500 Kg 23.06 7,400.00 7,770.00 24.22 179,207.28
Besi beton 6 mm 1.0500 Kg 5.15 7,900.00 8,295.00 5.41 42,702.66
Bendrat 0.0150 kg 28.21 13,500.00 202.50 0.42 5,712.93
Tenaga 0.00 0.00
Pekerja 0.0070 Oh 28.21 24,000.00 168.00 0.20 4,739.62
Tukang besi 0.0070 Oh 28.21 30,000.00 210.00 0.20 5,924.52
0.0140 16,645.50 238,287.0 238,287.01
Dibulatkan 238,287.00
F 6.8 Membuat 1m3 beton bertulang 1 PC : 2 PS : 3 KR plat dag teras, ruang pengobatan, gudang dan KM/WC
Bahan
PC @ 40KG 8.1500 Zak 3.38 48,000.00 391,200.00 27.51 1,320,378.24
Pasir beton 0.5430 M3 3.38 50,000.00 27,150.00 1.83 91,636.68
koral beton 2/3 0.7620 M3 3.38 150,000.00 114,300.00 2.57 385,785.36
Air kerja 215.000 Ltr 3.38 15.00 3,225.00 725.67 10,885.02
Tenaga 0.00 0.00
Pekerja 1.6500 Oh 3.38 24,000.00 39,600.00 5.57 133,657.92
Tukang batu 0.2750 Oh 3.38 30,000.00 8,250.00 0.93 27,845.40
1.9250 583,725.00 1,970,188.62 1,970,188.62
Dibulatkan 1,970,188.00
Pembesian plat teras depan, R. pengobatan, gudang dan KM/WC2
Bahan
Besi beton 10 mm 1.0500 Kg 256.62 7,400.00 7,770.00 269.46 1,993,970.03
Besi beton 6 mm 1.0500 Kg 124.92 7,900.00 8,295.00 131.17 1,036,251.22
Bendrat 0.0150 kg 381.55 13,500.00 202.50 5.72 77,263.67
Tenaga 0.00 0.00
Pekerja 0.0070 Oh 381.55 24,000.00 168.00 2.67 64,100.23
Tukang besi 0.0070 Oh 381.55 30,000.00 210.00 2.67 80,125.29
0.0140 16,645.50 3,251,710.4 3,251,710.44
Dibulatkan 3,251,710.00
HARGA JUMLAH
NO. U RAIAN PE K E R JAAN SAT. VOLUME SATUAN HARGA
( Rp. ) ( Rp. )
1 2 4 5 6 7
I. PEKERJAAN PERSIAPAN
1 Pengukur dan memasang bouwplank m' 47.80 39,150.00 1,871,370.00
2 Pembersihan Lapangan m2 42.23 2,400.00 101,340.00
3 Bongkaran -
Bongkaran beton bertulang per m3 m3 - 160,008.00 -
Bongkaran dinding bata merah per m3 m2 - 160,008.00 -
Bongkaran genteng/ sirap per m2 m2 480.00 -
Bongkaran rangka atap genteng usuk/ reng per m2 m2 - 6,000.00 -
Bongkaran rangka + plafon per m2 m2 - 480.00 -
Bongkaran lantai keramik m2 - 4,800.00 -
Bongkaran rangka kuda2 per m3 m3 - 96,000.00 -
Jumlah I 1,972,710.00
II. PEKERJAAN TANAH
1 Galian tanah biasa m3 83.40 18,000.00 1,501,200.00
2 Urugan kembali hasil galian m3 21.81 6,000.00 130,875.00
3 Urugan pasir urug m3 22.23 7,200.00 160,048.80
Jumlah II 1,792,123.80
III. PEKERJAAN PONDASI BATU KALI
1 Pasangan pondasi batu belah campuran 1 PC : 5PP m3 40.14 325,745.00 13,074,182.76
2 Pasangan batu kosong (aanstamping) m3 20.85 148,920.00 3,104,982.00
Jumlah III 16,179,164.76
IV. PEKERJAAN PASANGAN DINDING
1 Memasang 1m2 dinding bata merah tebal 1/2 bata, campuran m2 69.08 63,324.00 4,374,421.92
Jumlah IV 21,048,651.55
V. PEKERJAAN PLESTERAN
1 Plesteran dinding baru cam 1 : 6 m2 598.20 18,398.20 11,005,858.43
2 Pasang keramik dinding20 x 20 cm m2 19.95 604,085.00 12,051,495.75
151,404.00 -
Jumlah V 23,057,354.18
1 2 4 5 6 7
VI. PEKERJAAN BETON
1 Pasangan beton tumbuk,1Pc : 3 Ps : 5 Kr tbl.5 cm m3 0.39 51,325.00 19,760.13
2 Membuat Beton Kolom Struktur 15/30 tiang plat teras
a. Beton Campuran 1Pc : 2 Psr : 3Kr M3 0.54 583,725.00 315,211.50
b. Pembesian BESI 12 Kg 24.34 16,645.50 405,078.90
c. Begesting BESI 8 Kg 19.41 16,645.50 323,094.15
d. Begesting M2 2.40 239,940.00 575,856.00
3 Membuat kolom praktis gedung 11/11
a. Beton Campuran 1Pc : 2 Psr : 3Kr M3 1.43 583,725.00 833,442.56
b. Pembesian BESI 12 Kg 279.93 16,645.50 4,659,574.82
c. Begesting BESI 8 Kg 60.57 16,645.50 1,008,292.84
d. Begesting M 2
12.98 202,540.00 2,628,969.20
4 SLOOF 15/20 gedung
a. Beton Campuran 1Pc : 2 Psr : 3Kr M3 3.13 583,725.00 1,825,599.94
b. Pembesian BESI 12 Kg 388.81 16,645.50 6,471,950.17
c. Begesting BESI 8 Kg 166.71 16,645.50 2,774,928.86
d. Begesting M2 10.43 137,580.00 1,434,271.50
5 RING BALOK 10/15 -
a. Beton Campuran 1Pc : 2 Psr : 3Kr M3 1.56 583,725.00 912,799.97
b. Pembesian BESI 12 Kg 388.81 16,645.50 6,471,950.17
c. Begesting BESI 8 Kg 110.20 16,645.50 1,834,275.01
d. Begesting M2 5.21 38,656.00 201,494.40
6 BALOK GANTUNG 10/40 TERAS DEPAN -
a. Beton Campuran 1Pc : 2 Psr : 3Kr M3 0.34 583,725.00 198,466.50
b. Pembesian BESI 12 Kg 47.55 16,645.50 791,533.47
c. Begesting BESI 8 Kg 18.22 16,645.50 303,326.79
d. Begesting M 2
7.65 38,656.00 295,718.40
7 Balok 10/15 tumpuan plat teras dan Ruang Pengobatan ( P = 4.8 + 4.5 = 9.3 m ) -
a. Beton Campuran 1Pc : 2 Psr : 3Kr M3 0.14 583,725.00 81,429.64
b. Pembesian BESI 10 Kg 24.22 16,645.50 403,107.40
c. Begesting BESI 6 Kg 5.41 16,645.50 89,975.59
d. Begesting M2 0.47 38,656.00 17,975.04
8 Membuat plat dag teras depan,Ruang pengobatan, gudang dan KM/WC2 -
a. Beton Campuran 1Pc : 2 Psr : 3Kr M3 3.38 583,725.00 1,970,188.62
b. Pembesian BESI 10 Kg 256.62 16,645.50 4,271,638.12
c. Pembesian BESI 6 Kg 124.92 16,645.50 2,079,435.76
d. Begesting m2 8.40 432,440.00 3,632,496.00
Jumlah VI 43,199,345.4
1 2 4 5 6 7
VII. PEKERJAAN KAYU
1 Membuat dan memasang pintu dan kusen jendela , kayu kelas II m3 1.66 6,112,625.00 10,137,764.11
atau III
2 m2 0.72 285,500.00 205,765.56
Membuat dan memasang daun pintu panel, kayu kelas III
6 Memasang rangka atap seng gelombang BJLS 25, kayu kelas III m2 50.20 72,025 3,615,655.00
7 Memasang rangka langit - langit kayu kelas III m2 133.13 42,500 5,658,078.13
JUMLAH
NO. URAIAN
HARGA
1 2 3
I. PEKERJAAN PERSIAPAN 1,972,710.00
II. PEKERJAAN TANAH 1,792,123.80
III. PEKERJAAN PONDASI BATU KALI 16,179,164.76
IV. PEKERJAAN PASANGAN DINDING 21,048,651.55
V. PEKERJAAN PLESTERAN 23,057,354.18
VI. PEKERJAAN BETON 43,199,345.42
VII. PEKERJAAN KAYU 34,208,687.45
VIII. PEKERJAAN PENUTUP ATAP 5,967,436.88
IX PEKERJAAN LANGIT-LANGIT 10,296,491.49
X PEKERJAAN PIPA DAN SANITASI 4,141,518.40
XI PEKERJAAN PEMBESIAN 211,079.22
XII PEKERJAAN KUNCI DAN KACA 1,886,376.30
XIII PEKERJAAN PENUTUP LANTAI DAN DINDING 11,919,948.76
XIV PEKERJAAN PENGECATAN 11,369,130.03
XV PEKERJAAN LAIN-LAIN 1,180,440.00
JUMLAH 188,430,458.25
JUMLAH TOTAL 188,430,458.25
DIBULATKAN 188,430,000.00
###
###