DAFTAR ANALISA

1 Membuat 1 m3 pondasi beton bertulang (150 kg besi + bekisting)

0.200 Kayu kelas III @Rp. 2100000 =Rp. 420000
1.500 Paku 5 cm - 12 cm @Rp. 17000 =Rp. 25500
0.400 Minyak bekisting @Rp. 2000 =Rp. 800
157.500 Besi beton polos @Rp. 15000 =Rp. 2362500
2.250 Kawat beton @Rp. 19000 =Rp. 42750
336.000 PC (semen) @Rp. 925 =Rp. 310800
0.540 PB (Pasir) @Rp. 115000 =Rp. 62100
0.810 KR (kerikil) @Rp. 200000 =Rp. 162000
5.300 Pekerja @Rp. 35000 =Rp. 185500
0.275 Tukang batu @Rp. 45000 =Rp. 12375
1.300 Tukang kayu @Rp. 55000 =Rp. 71500
1.050 Tukang besi @Rp. 45000 =Rp. 47250
0.262 Kepala tukang @Rp. 55000 =Rp. 14410
0.265 Mandor @Rp. 52000 =Rp. 13780
3731265

2 Membuat 1m3 sloof beton bertulang (200 kg besi + bekisting)

0.270 Kayu kelas III @Rp. 2100000 =Rp. 567000
2.000 Paku 5 cm - 12 cm @Rp. 17000 =Rp. 34000
0.600 Minyak bekisting @Rp. 2000 =Rp. 1200
210.000 Besi beton polos @Rp. 15000 =Rp. 3150000
3.000 Kawat beton @Rp. 19000 =Rp. 57000
336.000 PC (semen) @Rp. 925 =Rp. 310800
0.540 PB (Pasir) @Rp. 115000 =Rp. 62100
0.810 KR (kerikil) @Rp. 200000 =Rp. 162000
5.650 Pekerja @Rp. 35000 =Rp. 197750
0.275 Tukang batu @Rp. 45000 =Rp. 12375
1.560 Tukang kayu @Rp. 55000 =Rp. 85800
1.400 Tukang besi @Rp. 45000 =Rp. 63000
0.323 Kepala tukang @Rp. 55000 =Rp. 17765
0.283 Mandor @Rp. 52000 =Rp. 14716
4735506

3 Membuat 1 m3 kolom beton bertulang (300kg besi + bekisting)

0.400 Kayu kelas III @Rp. 2100000 =Rp. 840000
4.000 Paku 5 cm - 12 cm @Rp. 17000 =Rp. 68000
2.000 Minyak bekisting @Rp. 2000 =Rp. 4000
315.000 Besi beton polos @Rp. 15000 =Rp. 4725000
4.500 Kawat beton @Rp. 19000 =Rp. 85500
336.000 PC (semen) @Rp. 925 =Rp. 310800
0.540 PB (Pasir) @Rp. 115000 =Rp. 62100
0.810 KR (kerikil) @Rp. 200000 =Rp. 162000
0.150 Kayu kelas II balok @Rp. 3300000 =Rp. 495000
3.500 Plywood 9 mm @Rp. 125000 =Rp. 437500
20.000 Dolken kayu galam, @Rp. 10000 =Rp. 200000
Ø (8-10) cm, panjang 4 m
7.050 Pekerja @Rp. 35000 =Rp. 246750
0.275 Tukang batu @Rp. 45000 =Rp. 12375
1.650 Tukang kayu @Rp. 55000 =Rp. 90750
1.400 Tukang besi @Rp. 45000 =Rp. 63000
0.333 Kepala tukang @Rp. 55000 =Rp. 18315
0.318 Mandor @Rp. 52000 =Rp. 16536
7837626
4 Membuat 1 m3 balok beton bertulang (200 kg besi + bekisting)
0.320 Kayu kelas III @Rp. 2100000 =Rp. 672000
3.200 Paku 5 cm - 12 cm @Rp. 17000 =Rp. 54400
1.600 Minyak bekisting @Rp. 2000 =Rp. 3200
210.000 Besi beton polos @Rp. 15000 =Rp. 3150000
3.000 Kawat beton @Rp. 19000 =Rp. 57000
336.000 PC (semen) @Rp. 925 =Rp. 310800
0.540 PB (Pasir) @Rp. 115000 =Rp. 62100
0.810 KR (kerikil) @Rp. 200000 =Rp. 162000
0.140 Kayu kelas II balok @Rp. 3300000 =Rp. 462000
2.800 Plywood 9 mm @Rp. 125000 =Rp. 350000
16.000 Dolken kayu galam, @Rp. 10000 =Rp. 160000
Ø (8-10) cm, panjang 4 m
6.350 Pekerja @Rp. 35000 =Rp. 222250
0.275 Tukang batu @Rp. 45000 =Rp. 12375
1.650 Tukang kayu @Rp. 55000 =Rp. 90750
1.400 Tukang besi @Rp. 45000 =Rp. 63000
0.333 Kepala tukang @Rp. 55000 =Rp. 18315
0.318 Mandor @Rp. 52000 =Rp. 16536
5866726

5 Membuat 1 m3 plat beton bertulang (150 kg besi + bekisting)

0.320 Kayu kelas III @Rp. 2100000 =Rp. 672000
3.200 Paku 5 cm - 12 cm @Rp. 17000 =Rp. 54400
1.600 Minyak bekisting @Rp. 2000 =Rp. 3200
157.500 Besi beton polos @Rp. 15000 =Rp. 2362500
2.250 Kawat beton @Rp. 19000 =Rp. 42750
336.000 PC (semen) @Rp. 925 =Rp. 310800
0.540 PB (Pasir) @Rp. 115000 =Rp. 62100
0.810 KR (kerikil) @Rp. 200000 =Rp. 162000
0.120 Kayu kelas II balok @Rp. 3300000 =Rp. 396000
2.800 Plywood 9 mm @Rp. 125000 =Rp. 350000
32.000 Dolken kayu galam, @Rp. 10000 =Rp. 320000
Ø (8-10) cm, panjang 4 m
5.300 Pekerja @Rp. 35000 =Rp. 185500
0.275 Tukang batu @Rp. 45000 =Rp. 12375
1.300 Tukang kayu @Rp. 55000 =Rp. 71500
1.050 Tukang besi @Rp. 45000 =Rp. 47250
0.265 Kepala tukang @Rp. 55000 =Rp. 14575
0.265 Mandor @Rp. 52000 =Rp. 13780
5080730
 PERHITUNGAN VOLUME

1. Volume pondasi
a. Pondasi sudut
Volume telapak
B = 1.7 m
L= 1.7 m
h= 0.35 m
V = BxLxh
= 1.7 x 1.7 x 0.35
= 1.0115 m3
Volume kolom
b = 0.45 m
h = 0.45 m
H = 1.65 m
V = bxhxH
= 0.45 x 0.45 x 1.65
= 0.33413 m3
Volume untuk satu pondasi = 1.345625 m3
jumlah pondasi sudut = 4 buah
Volume total untuk podasi sudut = 5.3825

b. Pondasi tepi
Volume telapak
B = 2.2 m
L= 2.2 m
h= 0.5 m
V = BxLxh
= 2.2 x 2.2 x 0.5
= 2.42 m3
Volume kolom
b = 0.45 m
h = 0.45 m
H = 1.5 m
V = bxhxH
= 0.45 x 0.45 x 1.5
= 0.30375 m3
Volume untuk satu pondasi = 2.72375 m3
jumlah pondasi tepi = 9 buah
Volume total untuk pondasi sudut = 24.51375

c. Pondasi tengah
Volume telapak
B = 2.8 m
L= 2.8 m
h= 0.65 m
V = BxLxh
= 2.8 x 2.8 x 0.65
= 5.096 m3
 Volume kolom
b = 0.45 m
h = 0.45 m
H = 1.35 m
V = bxhxH
= 0.45 x 0.45 x 1.35
= 0.27338 m3
Volume untuk satu pondasi = 5.369375 m3
jumlah pondasi tepi = 9 buah
Volume total untuk pondasi sudut = 48.324375

Volume beton keseluruhan pondasi = 78.220625 m3

2. Volume sloof
b = 0.2 m
h = 0.3 m
l= 4.8 m
Volume tiap sloof = bxhxl = 0.288 m3
jumlah sloof 40 buah
Volume total sloof = 11.52

3. Volume balok
b = 0.3 m
h = 0.5 m
l= 4.8 m
Volume tiap balok = bxhxl = 0.72 m3
jumlah balok 100 buah
Volume total balok = 72.0 m3

4. Volume kolom
kolom 45 x 45
b = 0.45 m
h = 0.45 m
l= 4 m
Volume tiap kolom = bxhxl = 0.81 m3
jumlah kolom 125 buah
Volume total kolom = 101.3 m3

5. Volume plat
t = 0.12 m
lx= 4.8 m
ly = 4.8 m
Volume tiap panel = lx x ly x t = 2.7648 m3
jumlah panel tiap lantai 15
Volume beton tiap lantai = 41.472
jumlah lantai = 5
Volume total untuk lantai = 207.36 m3
 REKAPITULASI ANGGARAN STRUKTUR

No. JENIS STRUKTUR VOLUME SAT HARGA JUMLAH HARGA

1. Pondasi 78.220625 m3 3731265 291861880.34063

3
2. Sloof 11.52 m 4735506 54553029.12
3
3. Balok 72 m 5866726 422404272
3
4. Kolom 101.25 m 7837626 793559632.5
5. Plat 207.36 m3 5080730 1053540172.8
Rp. 2615918986.7606
 Daftar harga upah dan harga material

1 Tukang Kayu Org/Hr Rp 45,000.00

2 Tukang Batu Org/Hr Rp 45,000.00
3 Tukang Listrik Org/Hr Rp 45,000.00
4 Tukang Cat Org/Hr Rp 45,000.00
5 Tukang Besi Org/Hr Rp 45,000.00
6 Kepala Tukang Kayu Org/Hr Rp 55,000.00
7 Kepala Tukang Batu Org/Hr Rp 55,000.00
8 Kepala Tukang Listrik Org/Hr Rp 55,000.00
9 Kepala Tukang Cat Org/Hr Rp 55,000.00
10 Kepala Tukang Besi Org/Hr Rp 55,000.00
11 Mandor Org/Hr Rp 52,000.00
12 Pekerja Org/Hr Rp 35,000.00
13 Kayu kelas III m3 Rp 2,100,000.00
14 Paku 5 cm - 12 cm kg Rp 17,000.00
15 Minyak bekisting liter Rp 2,000.00
16 Besi beton polos kg Rp 15,000.00
17 Kawat beton kg Rp 19,000.00
18 PC (semen) kg Rp 925.00
19 PB (Pasir) m3 Rp 115,000.00
20 KR (kerikil) m3 Rp 200,000.00
21 Kayu kelas II balok m3 Rp 3,300,000.00
22 Plywood 9 mm lembar Rp 125,000.00
23 Dolken kayu galam, batang Rp 10,000.00
Ø (8-10) cm, panjang 4 m
 DURASI BOBOT
No. NAMA KEGIATAN BIAYA
(HARI) (%)
Pekerjaan Struktur 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
100
1. Pondasi telapak 11 Rp 291,861,880.34 11.16 1 1 1 1 1 1 1 1 1 1 1
2. Sloof 7 Rp 54,553,029.12 2.09 0.3 0.3 0.3 0.3 0.3 0.3 0.3
3. Kolom 90
3.1 Kolom lt 01 6 Rp 158,711,926.50 6.07
3.2 Kolom lt 02 6 Rp 158,711,926.50 6.07 80
3.3 Kolom lt 03 6 Rp 158,711,926.50 6.07
3.4 Kolom lt 04 6 Rp 158,711,926.50 6.07 70
3.5 Kolom lt 05 6 Rp 158,711,926.50 6.07
4. Balok 60
4.1 Balok lt 02 10 Rp 84,480,854.40 3.23
4.2 Balok lt 03 10 Rp 84,480,854.40 3.23 50
4.3 Balok lt 04 10 Rp 84,480,854.40 3.23
4.4 Balok lt 05 10 Rp 84,480,854.40 3.23 40
4.5 Balok lt atap 10 Rp 84,480,854.40 3.23
5. Plat 30
5.1 Plat lt 02 9 Rp 210,708,034.56 8.05
5.2 Plat lt 03 9 Rp 210,708,034.56 8.05 20
5.3 Plat lt 04 9 Rp 210,708,034.56 8.05
5.4 Plat lt 05 9 Rp 210,708,034.56 8.05 10
5.5 Plat lt atap 9 Rp 210,708,034.56 8.05
Rp 2,615,918,986.76 100.00 0

Bobot 1 1 1 1 1 1 1 1 1 1.3 1.3 0.3 0.3 0.3 0.3 0.3

Komulatif 1 2 3 4.1 5.1 6.1 7.1 8.1 9.1 10 12 12 12 13 13 13
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 44 45 46 47 48

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

0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3

0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9

0 0 0 0 0 0 0 1 1 1 1 1 1 0 0.3 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 0 1 1 1 1 1 1 0
13 13 13 13 13 13 13 14 15 16 17 18 19 19 20 21 22 23 25 26 27 28 29 31 31 32 33 34 35 36 37 37
 HARI KE-

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 78 79 80

1 1 1 1 1 1
1 1 1

0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3
0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3

0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9

0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9

0.3 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 0 1 1 1 1 1 1 0 0.3 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 0 1 1 1
37 38 39 41 42 43 44 46 47 48 48 49 50 51 52 53 54 54 54 56 57 58 59 60 62 63 64 65 65 66 67 68
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

1 1 1
1 1 1 1 1 1

0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3
0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3

0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9

0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9

1 1 1 0 0.3 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 0 1 1 1 1 1 1 0 0.3 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2
69 70 71 71 72 73 74 75 77 78 79 80 81 83 83 84 85 86 87 88 89 89 89 90 91 93 94 95 96 98 99 100
No. DURASI
NAMA KEGIATAN BIAYA BOBOT
(HARI)
Pekerjaan Struktur
1. Pondasi telapak
1.1 Galian tanah 3
1.2 Pembesian 4
1.3 Bekisting 2
1.4 Pengecoran 1
2. Sloof
2.1 Galian tanah 2
2.2 Pembesian 3
2.3 Bekisting 2
2.4 Pengecoran 1
3. Kolom
3.1 Kolom lt 01
3.1.1 Pembesian 2
3.1.2 Bekesting 2
3.1.3 Pengecoran 2
3.2 Kolom lt 02
3.2.1 Pembesian 2
3.2.2 Bekesting 2
3.2.3 Pengecoran 2
3.3 Kolom lt 03
3.3.1 Pembesian 2
3.3.2 Bekesting 2
3.3.3 Pengecoran 2
3.4 Kolom lt 04
3.4.1 Pembesian 2
3.4.2 Bekesting 2
3.4.3 Pengecoran 2
3.5 Kolom lt 05
3.5.1 Pembesian 2
3.5.2 Bekesting 2
3.5.3 Pengecoran 2
4. Balok
4.1 Balok lt 02
4.1.1 Pembesian 2
4.1.2 Bekesting 2
4.1.3 Pengecoran 2
4.2 Balok lt 03
4.2.1 Pembesian 2
4.2.2 Bekesting 2
4.2.3 Pengecoran 2
 4.3 Balok lt 04
4.3.1 Pembesian 2
4.3.2 Bekesting 2
4.3.3 Pengecoran 2
4.4 Balok lt 05
4.4.1 Pembesian 2
4.4.2 Bekesting 2
4.4.3 Pengecoran 2
4.5 Balok lt atap
4.5.1 Pembesian 2
4.5.2 Bekesting 2
4.5.3 Pengecoran 2
5. Plat
5.1 Plat lt 02
5.1.1 Pembesian 2
5.1.2 Bekesting 2
5.1.3 Pengecoran 2
5.2 Plat lt 03
5.2.1 Pembesian 2
5.2.2 Bekesting 2
5.2.3 Pengecoran 2
5.3 Plat lt 04
5.3.1 Pembesian 2
5.3.2 Bekesting 2
5.3.3 Pengecoran 2
5.4 Plat lt 05
5.4.1 Pembesian 2
5.4.2 Bekesting 2
5.4.3 Pengecoran 2
5.5 Plat lt atap
5.5.1 Pembesian 2
5.5.2 Bekesting 2
5.5.3 Pengecoran 2
No. DURASI BOBOT
NAMA KEGIATAN BIAYA
(HARI) (%)
Pekerjaan Struktur 1 2 3 4 5
1. Pondasi telapak 11 Rp 291,861,880.34 11.16 7.1 4.1
2. Sloof 7 Rp 54,553,029.12 2.09
3. Kolom
3.1 Kolom lt 01 6 Rp 158,711,926.50 6.07
3.2 Kolom lt 02 6 Rp 158,711,926.50 6.07
3.3 Kolom lt 03 6 Rp 158,711,926.50 6.07
3.4 Kolom lt 04 6 Rp 158,711,926.50 6.07
3.5 Kolom lt 05 6 Rp 158,711,926.50 6.07
4. Balok
4.1 Balok lt 02 10 Rp 84,480,854.40 3.23
4.2 Balok lt 03 10 Rp 84,480,854.40 3.23
4.3 Balok lt 04 10 Rp 84,480,854.40 3.23
4.4 Balok lt 05 10 Rp 84,480,854.40 3.23
4.5 Balok lt atap 10 Rp 84,480,854.40 3.23
5. Plat
5.1 Plat lt 02 9 Rp 210,708,034.56 8.05
5.2 Plat lt 03 9 Rp 210,708,034.56 8.05
5.3 Plat lt 04 9 Rp 210,708,034.56 8.05
5.4 Plat lt 05 9 Rp 210,708,034.56 8.05
5.5 Plat lt atap 9 Rp 210,708,034.56 8.05
Rp 2,615,918,986.76 100.00

Bobot 7.1 4.1 0 0 0

Komulatif 7.1 11 11 11 11
6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27

0.3 0.3 0.3 0.3 0.3 0.3 0.3

1 1 1 1

0 0 0 0 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0 0 0 0 0 0 0 1 1 1 1

11 11 11 11 11 12 12 12 13 13 13 13 13 13 13 13 13 13 14 15 16 17
28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 49

1 1
1 1 1 1 1 1

0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3
0.3

0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9

1 1 0 0.3 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 0 1 1 1 1 1 1 0 0.3
18 19 19 20 21 22 23 25 26 27 28 29 31 31 32 33 34 35 36 37 37 37
50 51 52 53 54 55 56 57 58 59 60 61 62 63 64 65 66 67 68 69 70 71

1 1 1 1 1 1

0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3

0.3 0.3 0.3 0.3 0.3

0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9

0.9 0.9 0.9 0.9

1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 0 1 1 1 1 1 1 0 0.3 1.2 1.2 1.2 1.2
38 39 41 42 43 44 46 47 48 48 49 50 51 52 53 54 54 54 56 57 58 59
72 73 74 75 76 77 78 79 80 81 82 83 84 85 86 87 88 89 90 91 92 93

1 1 1 1 1 1

0.3 0.3 0.3 0.3 0.3

0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3

0.9 0.9 0.9 0.9 0.9

0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9

1.2 1.2 1.2 1.2 1.2 0 1 1 1 1 1 1 0 0.3 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2
60 62 63 64 65 65 66 67 68 69 70 71 71 72 73 74 75 77 78 79 80 81
94 95 96 97 98 99 100 101 102 103 104 105 106 107 108 109 110 111 112

1 1 1 1 1 1

0.3
0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3 0.3

0.9
0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9 0.9

1.2 0 1 1 1 1 1 1 0 0.3 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2 1.2
83 83 84 85 86 87 88 89 89 89 90 91 93 94 95 96 98 99 100