Professional Documents
Culture Documents
I PEKERJAAN PERSIAPAN
1. Pembersihan Lahan
a Upah
Pekerja
=
0.100 OH
Mandor
=
0.005 OH
Direct Cost
Contingency
5%
Overhead
5%
Harga Satuan Pekerjaan untuk 1 m Pembersihan Lahan
0.012
0.020
0.007
m
kg
m
x Rp.
x Rp.
45,000.00 =
85,000.00 =
=
0,05 x 4925
0,05 x 4925
=
x Rp.
x Rp.
x Rp.
1,800,000.00 =
12,000.00 =
2,100,000.00 =
5%
0,05 x 36540
5%
5%
0,05 x 38367
0,05 x 38367
=
=
=
=
0.100
0.100
0.010
0.005
OH
OH
OH
OH
x
x
x
x
Rp.
Rp.
Rp.
Rp.
5%
5%
55,000.00
45,000.00
65,000.00
85,000.00
0,05 x 11075
0,05 x 11075
=
=
=
=
=
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
17,500.00
1,150.00
59,000.00
120,000.00
160,000.00
1,800,000.00
12,000.00
17,000.00
=
=
=
=
=
=
=
=
0,05 x 239010
=
0,05 x 248570,4
0,05 x 248570,4
=
=
=
=
=
0.200
0.400
0.020
0.020
OH
OH
OH
OH
x
x
x
x
Rp.
Rp.
Rp.
Rp.
5%
5%
55,000.00
45,000.00
65,000.00
85,000.00
=
=
=
=
=
0,05 x 32000
0,05 x 32000
=
II PEKERJAAN TANAH
1. Pekerjaan Galian Tanah Biasa sedalam 1m
Upah Tenaga Kerja
Pekerja
=
Mandor
=
Direct Cost
Contingency
5%
Overhead
5%
Total Cost
2. Urugan Pasir
a Bahan
Pasir Urug
Waste
Direct Cost
Contingency
Overhead
Total Cost
0.400
0.040
OH
OH
x Rp.
x Rp.
45,000.00 =
85,000.00 =
=
0,05 x 21400
0,05 x 21400
=
1.200
x Rp.
90,000.00 =
5%
0,05 x 108000
5%
5%
0,05 x 112320
0,05 x 112320
=
=
0.300
0.010
OH
OH
x Rp.
x Rp.
5%
5%
=
=
0.192
0.019
45,000.00 =
85,000.00 =
=
0,05 x 14350
0,05 x 14350
=
OH
OH
x Rp.
x Rp.
45,000.00 =
85,000.00 =
=
0,05 x 10255
0,05 x 10255
=
4. Pemadatan tanah
Upah Tenaga Kerja
Pekerja
Mandor
Direct Cost
Contingency
Overhead
Total Cost
=
=
0.500
0.050
OH
OH
x Rp.
x Rp.
45,000.00 =
85,000.00 =
=
0,05 x 26750
0,05 x 26750
=
0.516
0.050
OH
OH
x Rp.
x Rp.
45,000.00 =
85,000.00 =
=
0,05 x 27470
0,05 x 27470
=
x Rp.
x Rp.
x Rp.
1,150.00 =
120,000.00 =
160,000.00 =
5%
5%
Waste
Direct Cost
Contingency
Overhead
Total Cost
5%
0,05 x 24118,9
5%
5%
0,05 x 25083,656
0,05 x 25083,656
=
=
=
=
0.020
0.132
0.002
0.006
OH
OH
OH
OH
x
x
x
x
Rp.
Rp.
Rp.
Rp.
5%
5%
=
=
=
=
=
0,05 x 7714
0,05 x 7714
=
55,000.00
45,000.00
65,000.00
85,000.00
=
=
1.050
0.015
kg
kg
x Rp.
x Rp.
8,000.00 =
12,500.00 =
Waste
Direct Cost
Contingency
Overhead
Total Cost
5%
0,05 x 8587,5
5%
5%
0,05 x 8931
0,05 x 8931
=
=
=
=
0.007
0.007
0.001
0.000
OH
OH
OH
OH
x
x
x
x
Rp.
Rp.
Rp.
Rp.
5%
5%
55,000.00
45,000.00
65,000.00
85,000.00
0,05 x 771
0,05 x 771
=
=
1.050
0.015
kg
kg
x Rp.
x Rp.
7,600.00 =
12,500.00 =
5%
0,05 x 8167,5
5%
5%
0,05 x 8494,2
0,05 x 8494,2
=
=
=
=
0.007
0.007
0.001
0.000
OH
OH
OH
OH
x
x
x
x
Rp.
Rp.
Rp.
Rp.
5%
5%
55,000.00
45,000.00
65,000.00
85,000.00
=
=
=
=
=
0,05 x 771
0,05 x 771
Waste
Direct Cost
Contingency
Overhead
Total Cost
=
=
=
=
=
=
=
=
0.040
0.300
0.100
m
kg
liter
x Rp.
x Rp.
x Rp.
2,100,000.00 =
12,000.00 =
5,000.00 =
5%
0,05 x 88100
5%
5%
0,05 x 91624
0,05 x 91624
Tukang Batu
Pekerja
Kepala Tukang
Mandor
Direct Cost
Contingency
Overhead
Total Cost
=
=
=
=
0.260
0.300
0.026
0.005
OH
OH
OH
OH
x
x
x
x
Rp.
Rp.
Rp.
Rp.
5%
5%
55,000.00
45,000.00
65,000.00
85,000.00
0,05 x 29915
0,05 x 29915
=
=
=
=
=
=
=
=
406.835
0.488
0.814
kg
m
m
x Rp.
x Rp.
x Rp.
1,150.00 =
120,000.00 =
160,000.00 =
5%
0,05 x 656660,25
5%
5%
0,05 x 682926,66
0,05 x 682926,66
=
=
=
=
0.250
1.650
0.025
0.080
OH
OH
OH
OH
x
x
x
x
Rp.
Rp.
Rp.
Rp.
5%
5%
55,000.00
45,000.00
65,000.00
85,000.00
=
=
=
=
=
0,05 x 96425
0,05 x 96425
=
V PEKERJAAN KOLOM
1. Bekisting untuk kolom
a Bahan
Kayu terentang
Paku Biasa 2'' - 5''
Minyak bekisting
Balok kayu borneo
Plywood tebal 9 mm
Dolken kayu galam 8 - 10/4 m
Waste
Direct Cost
Contingency
Overhead
Total Cost
=
=
=
=
=
=
0.040 m
x
0.400 kg
x
0.200 liter
x
0.015 m
x
0.350 lembar x
2.000 batang x
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,100,000.00
12,000.00
5,000.00
2,585,000.00
95,000.00
17,500.00
5%
0,05 x 196825
5%
5%
0,05 x 204698
0,05 x 204698
=
=
=
=
=
=
=
=
0.300
0.330
OH
OH
x Rp.
x Rp.
55,000.00 =
45,000.00 =
Kepala Tukang
Mandor
Direct Cost
Contingency
Overhead
Total Cost
=
=
0.033
0.006
OH
OH
x Rp.
x Rp.
65,000.00 =
85,000.00 =
=
0,05 x 34005
0,05 x 34005
=
5%
5%
b Tenaga Kerja
Pembantu Tukang
Mandor
Direct Cost
Contingency
Overhead
Total Cost
1.0000
bh
x Rp.
10,000.00 =
5%
0,05 x 10000
5%
5%
0,05 x 10000
0,05 x 10000
=
=
0.0070
0.0004
OH
OH
x Rp.
x Rp.
5%
5%
50,000.00 =
85,000.00 =
=
0,05 x 384
0,05 x 384
=
VI PEKERJAAN SLOOF
=
=
=
0.045
0.300
0.100
m
kg
liter
x Rp.
x Rp.
x Rp.
2,100,000.00 =
12,000.00 =
5,000.00 =
5%
0,05 x 98600
5%
5%
0,05 x 102544
0,05 x 102544
=
=
=
=
0.260
0.300
0.026
0.005
OH
OH
OH
OH
5%
5%
x
x
x
x
Rp.
Rp.
Rp.
Rp.
55,000.00
45,000.00
65,000.00
85,000.00
=
=
=
=
=
0,05 x 29915
0,05 x 29915
=
KERJAAN
1 m
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
4,500.00
425.00
4,925.00
197.00
197.00
5,319.00
1 m'
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
21,600.00
240.00
14,700.00
36,540.00
1,827.00
38,367.00
1,534.68
1,534.68
41,436.36
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
5,500.00
4,500.00
650.00
425.00
11,075.00
443.00
443.00
11,961.00
Rp.
53,397.36
1 m'
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
21,875.00
6,325.00
70,800.00
600.00
1,440.00
129,600.00
720.00
7,650.00
239,010.00
9,560.40
248,570.40
9,942.82
9,942.82
268,456.03
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
11,000.00
18,000.00
1,300.00
1,700.00
32,000.00
1,280.00
1,280.00
34,560.00
Rp.
303,016.03
1 m
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
18,000.00
3,400.00
21,400.00
856.00
856.00
23,112.00
1 m
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
108,000.00
108,000.00
4,320.00
112,320.00
4,492.80
4,492.80
121,305.60
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
13,500.00
850.00
14,350.00
574.00
574.00
15,498.00
Rp.
136,803.60
1 m
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
8,640.00
1,615.00
10,255.00
410.20
410.20
11,075.40
1 m
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
22,500.00
4,250.00
26,750.00
1,070.00
1,070.00
28,890.00
1 m
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
23,220.00
4,250.00
27,470.00
1,098.80
1,098.80
29,667.60
1 m
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
13,346.90
3,348.00
7,424.00
24,118.90
964.76
25,083.66
1,003.35
1,003.35
27,090.35
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
1,100.00
5,940.00
130.00
544.00
7,714.00
308.56
308.56
8,331.12
Rp.
35,421.47
1 kg
Rp.
Rp.
8,400.00
187.50
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
8,587.50
343.50
8,931.00
357.24
357.24
9,645.48
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
385.00
315.00
45.50
25.50
771.00
30.84
30.84
832.68
Rp.
10,478.16
1 kg
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
7,980.00
187.50
8,167.50
326.70
8,494.20
339.77
339.77
9,173.74
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
385.00
315.00
45.50
25.50
771.00
30.84
30.84
832.68
Rp.
10,006.42
1 m
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
84,000.00
3,600.00
500.00
88,100.00
3,524.00
91,624.00
3,664.96
3,664.96
98,953.92
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
14,300.00
13,500.00
1,690.00
425.00
29,915.00
1,196.60
1,196.60
32,308.20
Rp.
131,262.12
1 m
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
467,860.25
58,560.00
130,240.00
656,660.25
26,266.41
682,926.66
27,317.07
27,317.07
737,560.79
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
13,750.00
74,250.00
1,625.00
6,800.00
96,425.00
3,857.00
3,857.00
104,139.00
Rp.
841,699.79
1 m
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
84,000.00
4,800.00
1,000.00
38,775.00
33,250.00
35,000.00
196,825.00
7,873.00
204,698.00
8,187.92
8,187.92
221,073.84
Rp.
Rp.
16,500.00
14,850.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,145.00
510.00
34,005.00
1,360.20
1,360.20
36,725.40
Rp.
257,799.24
1buah
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
10,000.00
10,000.00
0.00
10,000.00
400.00
400.00
10,800.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
350.00
34.00
384.00
15.36
15.36
414.72
Rp.
11,214.72
1 m
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
94,500.00
3,600.00
500.00
98,600.00
3,944.00
102,544.00
4,101.76
4,101.76
110,747.52
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
14,300.00
13,500.00
1,690.00
425.00
29,915.00
1,196.60
1,196.60
32,308.20
Rp.
143,055.72
Bahan
Kayu Terentang
Balok Kayu Borneo
Papan Kayu 3/20
Kayu Biasa 5/7
Kayu Kaso 5/7
Paku Biasa 2'' - 5''
Semen Portland
Semen abu-abu
Pasir beton
Koral beton
Pasir urug
minyak bekisting
besi beton polos
besi beton ulir
kawat beton
batu kali
Dolken kayu galam 8 - 10/4 m
Seng gelombang 3" - 5"
Meni Besi
Plywood tebal 9 mm
Pekerja
WF150
Angker D19
Tukang Kayu
Tukang Besi
Tukang Gali
Tukang Batu
Kepala Tukang
Pembantu Tukang
Mandor
Harga
2,100,000
2,585,000
2,100,000
1,800,000
1,800,000
12,000
1,150
1,150
120,000
160,000
90,000
5,000
7,600
8,000
12,500
125,000
17,500
59,000
17,000
95,000
45,000
Satuan
m3
m3
m3
m3
m3
kg
kg
kg
m3
m3
m3
liter
kg
kg
kg
m3
batang
lembar
liter
lembar
OH
10,000
55,000
55,000
55,000
55,000
65,000
50,000
85,000
m
bh
OH
OH
OH
OH
OH
OH
OH
PENGALI
DIMENSI
p=
l=
A=
50
16
800
p=
l=
Kell =
42
6
96
p=
l=
Kell =
50
16
132
HASIL
PEKERJAAN PERSIAPAN
PEMBERSIHAN LAHAN
m
800.00
m2
m
m2
PEMASANGAN BOWPLANK
m
96.00
m2
m
m2
PEMASANGAN PAGAR SEMENTARA
m
132.00
m2
m
m2
KETERANGAN
PEKERJAAN TANAH
GALIAN POER
22
p=
l=
t=
V=
2
2
0.45
1.8
m
m
m
m2
39.60
m3
VOLUME POER
22
22
22
p=
l=
t=
V=
1.2
1.2
0.2
0.288
p=
l=
t=
V=
2
2
0.2
0.8
p=
l=
t=
V=
2
2
0.05
0.2
m
m
6.34
m
m2
VOLUME URUG PASIR
m
m
17.60
m
m2
VOLUME URUG KEMBALI
17.60
VOLUME LANTAI KERJA
m
m
4.40
m
m2
VOLUME URUG KEMBALI
11.26
VOLUME BUANG TANAH
28.34
PEKERJAAN BETON POER
m3
m3
m3
m3
p=
l=
t=
V=
2
2
0.05
0.2
m
m
m
m2
4.40
m3
BEKISITING POER
22
p=
l=
t=
L=
1.2
1.2
0.2
0.96
m
m
m
m2
21.12
m2
VOLUME COR
22
p=
l=
t=
V=
1.2
1.2
0.2
0.288
m
m
m
m2
6.34
m3
TULANGAN ATAS X
22 /
22 /
22 /
22 /
22
22 /
22
p=
d=
w=
wt =
1.276
13
1.04142
1.32885
p=
d=
w=
wt =
1.276
13
1.04142
1.32885
p=
d=
w=
wt =
1.312
16
1.57754
2.06973
p=
d=
w=
wt =
1.312
16
1.57754
2.06973
p=
l=
t=
V=
2.8
0.2
0.05
0.028
p=
t=
L=
3.6
0.4
1.44
p=
3.6
m
mm
204.64
kg/m'
kg
TULANGAN ATAS Y
m
mm
204.64
kg/m'
kg
TULANGAN BAWAH X
m
mm
409.81
kg/m'
kg
TULANGAN BAWAH Y
m
mm
409.81
kg/m'
kg
PEKERJAAN BETON SLOOF
LANTAI KERJA SLOOF
m
m
0.62
m
m2
BEKISITING POER
m
44.00
m
m2
VOLUME COR
m
6.34
kg
kg
kg
kg
m2
m2
m3
l=
t=
V=
0.2
0.4
0.288
22 /
p=
d=
w=
wt =
4.192
16
1.57754
6.61303
22 /
p=
d=
w=
wt =
4.192
16
1.57754
6.61303
22 /
25
p=
d=
w=
wt =
1.03
8
0.39438
0.40622
22
p=
l=
t=
L=
0.4
0.4
1.2
1.92
22
p=
l=
t=
V=
0.4
0.4
1.2
0.192
22 /
p=
d=
w=
wt =
1.59
19
2.22457
3.53707
22 /
p=
d=
w=
wt =
1.43
8
0.39438
0.56397
m
m
m2
6.34
m3
TULANGAN ATAS
m
mm
290.97
kg
kg/m'
kg
TULANGAN BAWAH
m
mm
290.97
kg
kg/m'
kg
SENGKANG
m
mm
223.42
kg
kg/m'
kg
PEKERJAAN BETON PEDESTAL
BEKISITING PEDESTAL
m
m
42.24
m2
m
m2
VOLUME COR
m
m
4.22
m3
m
m2
TULANGAN
m
Panjang penjangkaran poer 430m
mm
berdasarkan mutu beton k-225 d
622.52
kg
kg/m'
diameter 19 ( Lampiran)
kg
SENGKANG
m
mm
111.67
kg
kg/m'
kg
KETERANGAN
INDEKS
1.01
1.02
1.03
2.01
2.02
2.03
2.04
2.05
2.06
2.07
3.01
3.02
3.03
3.04
3.05
3.06
3.07
4.01
4.02
4.03
4.03
4.04
4.05
4.06
5.01
5.02
5.03
5.05
PEKERJAAN
1
I
II
III
PEKERJAAN PERSIAPAN
1.1 Pembersihan Lahan
1.2 Pembuatan Bowplank
1.3 Pembuatan Pagar Pengaman
PEKERJAAN PONDASI
2.1 Galian Pondasi
2.2 Pengurugan Pasir Urug
2.3 Pemadatan Pasir Urug
2.4 Pengecoran Lantai Kerja Plat Pondasi
2.5 Pemasangan Bekisting Plat Pondasi
2.6 Penulangan Plat Pondasi
2.7 Penulangan Tulangan Utama Kolom
2.8 Pengecoran Plat Pondasi
2.9 Pengurugan Tanah Kembali
2.10 Pembuangan Tanah Sisa
2.11 Pengecoran Lantai Kerja Sloof
2.12 Pemasangan Bekisting Sloof
2.13 Penulangan Tulangan Sloof
2.14 Pengecoran Sloof
PEKERJAAN PEDESTAL
3.1 Penulangan Sengkang Pedestal
3.2 Pemasangan Bekisting Pedestal
3.3 Pengecoran Pedestal
Hari Ke10 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