Waktu pasang kist-cor

Waktu cor - bongkar

Perpindahan ke zone
Bongkar - pasang

8
14
5
1

hari
hari
hari
hari

ZONE-1
ZONE-2
ZONE-3
ZONE-4
Bongkar
Bongkar
Bongkar
Bongkar
Pasang
Cor
Pasang
Cor
Pasang
Cor
Pasang
Cor
41
46
51
56
19
27 24
32 29
37 34
42

10
F

32
18 15
G

37
23 20
H

42
28 25
A

47
33

1
A

23
9 6
B

28
14 11
C

33
19 16
D

38
24

Vol beton balok + plat

Zone-A
Zone-B
Zone-C
Zone-D

0.00
4.8
25.42
9.21

0.00
4.8
25.42
9.21

Pekerjaan persiapan
Pekerjaan Sub structure (Perhitungan pekerjaan awal Blok B)
Upper structure (B-A-C-Dakhir zone-1)
Penutup atap (Perhitungan pekerjaan akhir Blok D zone-1)

0.00
4.8

7
14
0
14
35

0.00
4.8

hari
hari
hari
hari
hari

Waktu pasang kist-cor

Waktu cor - bongkar
Perpindahan ke zone
Bongkar - pasang

8
14
5
1

hari
hari
hari
hari

ZONE-1
ZONE-2
ZONE-3
ZONE-4
Bongkar
Bongkar
Bongkar
Bongkar
Pasang
Cor
Pasang
Cor
Pasang
Cor
Pasang
Cor
41
46
51
56
19
27 24
32 29
37 34
42
K
L
M
N

10
F

32
18 15
G

37
23 20
H

42
28 25
I

47
33

1
A

23
9 6
B

28
14 11
C

33
19 16
D

38
24

Vol beton balok + plat

Zone-A
Zone-B
Zone-C
Zone-D

0.00
4.8
25.42
9.21

0.00
4.8
25.42
9.21

Pekerjaan persiapan
Pekerjaan Sub structure (Perhitungan pekerjaan awal Blok B)
Upper structure (B-A-C-Dakhir zone-1)
Penutup atap (Perhitungan pekerjaan akhir Blok D zone-1)

0.00
4.8

7
14
0
14
35

0.00
4.8

hari
hari
hari
hari
hari

Perhitungan Resiko
Bahan
Volume
Beton
4,641.25
Besi
770,070.40
Bekisting
31,164.55
Tambah Kuat Desak Beton
Lain-lain (bodeman + GT24 tepi)
Mobile crane substitusi TC
Upah

Satuan
M3
Kg
M2

Harsat
Total
Resiko
256,500
1,190,480,625.00
7.50%
2,550
1,963,679,508.07
2.27%
29,000.00
903,771,842.45
3.50%

Subkon
Post Tension
Biaya Umum
Total DC

33.00

4.17%

89,286,046.88
44,629,079.73
31,632,014.49
38,219,900.00
10,634,444.96
10,000,000.00
1.38

45.00
315,699,250.0

9.52%
0.00%

4.29
0.00

344,356.00
-315,354,894.00

44.00
44.000%

PERHITUNGAN HARGA SATUAN DC STRUKTUR

BINTARO TRADE CENTER
NO.
1
2
3
5
6
7
8
10
11
12

JENIS PEKERJAAN
Pile cap
Tie beam
Plat lantai dasar
Dinding (RW)
Kolom
Balok
Plat
Tangga
Listplank, parapet, kantilever
Balok dan plat ramp

Beton K300
Bahan
264,203.50
264,194.72
264,195.00
264,204.73
264,198.32
264,194.66
264,194.66
264,205.87
264,205.87
264,194.66

Upah cor
6,837.74
6,837.78
5,157.14
10,535.88
12,052.88
6,214.28
6,214.28
12,052.74
12,052.74
6,214.28

Besi
Alat Bantu
199.94
199.96
200.00
200.05
200.02
200.00
200.00
199.95
199.95
200.00

Bahan
2,711.75
2,711.75
2,711.75
2,711.75
2,711.75
2,711.75
2,711.75
2,711.75
2,711.75
2,711.75

Upah
Alat bantu
183.28
5.00
183.28
5.00
183.28
5.00
183.28
5.00
183.28
5.00
183.28
5.00
183.28
5.00
183.28
5.00
183.28
5.00
183.28
5.00

Bekisting
Bahan
23,014
23,014
23,014
8,522
3,560
20,860
7,810
16,773
16,773
7,810

Upah
6,610
6,610
6,610
10,010
13,850
7,886
7,900
9,500
9,500
7,900

Alat
100
100
100
7,365
8,698
8,156
13,745
1,000
1,000
13,745

Total
29,724
29,724
29,724
25,898
26,108
36,902
29,454
27,273
27,273
29,454

BETON STRUKTUR BAWAH

ANALISA HARGA SATUAN
Item Pekerjaan
Kuantitas
Unit rate

No

=
=
=

Item

Beton Pile Cap

144.84
m3

Qty

Unit

Koef

BAHAN
Beton K300

1 m3

1.03

UPAH
Mandor
Tukang
Pekerja

1 mh
1 mh
6 mh

0.50
1.00
1.00

ALAT
Alat bantu

1 ls

0.10

Unit Equip
Kapasitas
Jam

Material

Unit rate
Upah

Alat

256,500

3.5
3.5
3.5

0.143
0.286
1.714

Total
Kuantitas

149.19

5,000
4,286
2,857

Material

TOTAL UNIT RATE

Grand
Total
Rp.

38,267,235

264,204

103,550
177,514
709,314

715
1,226
4,897

28,960

28,960

200

103,550
177,514
709,314

14.5

Total

Alat
Others

38,267,235

20.7
41.4
248.3

2000

Total Biaya
Upah

38,267,235

990,378

28,960

39,286,573

264,204

6,838

200

271,241

271,241

ANALISA HARGA SATUAN

Item Pekerjaan
Kuantitas
Unit rate

No

Item

=
=
=

Balok Pondasi/ Tie Beam

181.34
m3

Qty

Unit

Koef

BAHAN
Beton K300

1 m3

1.03

UPAH
Mandor
Tukang
Pekerja

1 mh
1 mh
6 mh

0.50
1.00
1.00

ALAT
Alat bantu

1 ls

0.10

Total
TOTAL UNIT RATE

Unit Equip
Kapasitas
Jam

Material

Unit rate
Upah

Alat

256,500

3.5
3.5
3.5

0.143
0.286
1.714

Total
Kuantitas

186.78

5,000
4,286
2,857

Material

Alat
Others

47,909,070

25.9
51.9
310.8

2000

Total Biaya
Upah

47,909,070

264,195

129,650
222,257
888,056

715
1,226
4,897

36,260

36,260

200

129,650
222,257
888,056

18.1

Grand
Total
Rp.

47,909,070

1,239,963

36,260

49,185,293

264,195

6,838

200

271,232

271,232

ANALISA HARGA SATUAN

Item Pekerjaan
Kuantitas
Unit rate

No

=
=
=

Item

Lantai Dasar
1.00
m3

Qty

BAHAN
Beton K300

UPAH
Mandor
Tukang
Pekerja

Unit

Koef

1 m3

1.03

1 mh
4 mh
14 mh

1.00
1.00
1.00

1 ls

0.10

ALAT
Alat bantu

Unit Equip
Kapasitas
Jam

Material

Unit rate
Upah

Alat

256,500

12
12
12

0.083
0.333
1.167

Total
Kuantitas

1.03

5,000
4,286
2,857

Material

Alat
Others

264,195

0.1
0.3
1.2

2000

Total Biaya
Upah

264,195

264,195

400
1,414
3,343

400
1,414
3,343

200

200

200

400
1,414
3,343

0.1

Grand
Total
Rp.

Total

264,195

5,157

200

269,552

TOTAL UNIT RATE

264,195

5,157

200

269,552

ANALISA HARGA SATUAN

Item Pekerjaan
Kuantitas
Unit rate

No

Item

BAHAN
Beton K300

UPAH
Mandor
Tukang
Pekerja
ALAT
Alat bantu
Total
TOTAL UNIT RATE

=
=
=

Dinding (RW)
129.17
m3

Qty

Unit

Koef

1 m3

1.03

1 mh
2 mh
10 mh

1.00
1.00
1.00

1 ls

0.10

Unit Equip
Kapasitas
Jam

Material

Unit rate
Upah

Alat

256,500

4
4
4

0.250
0.500
2.500

Total
Kuantitas

133.05

5,000
4,286
2,857

Material

Alat
Others

34,127,325

32.3
64.6
322.9

2000

Total Biaya
Upah

Grand
Total
Rp.

34,127,325

161,450
276,814
922,656.22

12.9

161,450
276,814
922,656

25,840

25,840

34,127,325

1,360,920

25,840

35,514,085

264,205

10,536

200

245,195

269,552

ANALISA HARGA SATUAN

Item Pekerjaan
Kuantitas
Unit rate

No

=
=
=

Item

Pit Lift/ Sumpit

1.00
m3

Qty

BAHAN
Beton K300
UPAH
Mandor
Tukang
Pekerja

Unit

Koef

1 m3

1.03

1 mh
4 mh
10 mh

0.20
1.00
1.00

1 ls

0.10

ALAT
Alat bantu

Unit Equip
Kapasitas
Jam

Material

Unit rate
Upah

Alat

256,500

3
3
3

0.067
1.333
3.333

Total
Kuantitas

1.03

5,000
4,286
2,857

Material

Alat
Others

264,195

0.1
1.3
3.3

2000

Total Biaya
Upah

Grand
Total
Rp.

264,195

350
5,700
9,514

0.1

350
5,700
9,514

200

200

Total

264,195

15,564

200

279,959

TOTAL UNIT RATE

264,195

15,564

200

279,959

LANTAI DASAR s/d LANTAI ATAP

ANALISA HARGA SATUAN
Item Pekerjaan
Sub Pekerjaan
Kuantitas
Unit rate

No

Item

BAHAN
Beton K300

UPAH
Mandor
Tukang
Pekerja
ALAT
Alat bantu
Total
TOTAL UNIT RATE

=
=
=
=

Balok dan Plat

Beton
3,443.82
m3

Qty

Unit

Koef

1 m3

1.03

1 mh
4 mh
14 mh

1.00
1.00
1.00

1 ls

0.10

Unit Equip
Kapasitas
Jam

Material

Unit rate
Upah

Alat

256,500

10
10
10

0.100
0.400
1.400

5,000
4,286
2,857

Total
Kuantitas

Material

3,547.13

909,838,845

344.4
1,377.5
4,821.4

2000

Total Biaya
Upah

Alat
Others

909,838,845

264,195

1,721,900
5,903,694
13,775,272

500
1,714
4,000

688,760

688,760

200

1,721,900
5,903,694
13,775,272

344.4

Grand
Total
Rp.

909,838,845

21,400,866

688,760

931,928,471

264,195

6,214

200

270,609

270,609

ANALISA HARGA SATUAN

Item Pekerjaan
Sub Pekerjaan
Kuantitas
Unit rate

No

=
=
=
=

Item

Kolom
Beton
378.17
m3

Qty

Unit

Koef

BAHAN
Beton K300

1 m3

1.03

UPAH
Mandor
Tukang
Pekerja

1 mh
1 mh
3 mh

0.20
1.00
1.00

ALAT
Alat bantu

1 ls

0.10

Unit Equip
Kapasitas
Jam

Material

Unit rate
Upah

Alat

256,500

1.15
1.15
1.15

0.174
0.870
2.609

Total
Kuantitas

389.52

5,000
4,286
2,857

Material

TOTAL UNIT RATE

Grand
Total
Rp.

99,911,880

264,198

329,000
1,410,041
2,818,997

870
3,729
7,454

75,640

75,640

200

329,000
1,410,041
2,818,997

37.8

Total

Alat
Others

99,911,880

65.8
329.0
986.7

2000

Total Biaya
Upah

99,911,880

4,558,039

75,640

104,545,559

264,198

12,053

200

276,451

276,451

ANALISA HARGA SATUAN

Item Pekerjaan
Sub Pekerjaan
Kuantitas
Unit rate

No

Item

=
=
=
=

Tangga, Ramp
Beton
80.22
m3

Qty

Unit

Koef

BAHAN
Beton K300

1 m3

1.03

UPAH
Mandor
Tukang
Pekerja

1 mh
1 mh
3 mh

0.20
1.00
1.00

ALAT
Alat bantu

1 ls

0.10

Total
TOTAL UNIT RATE

Unit Equip
Kapasitas
Jam

Material

Unit rate
Upah

Alat

256,500

1.15
1.15
1.15

0.174
0.870
2.609

Total
Kuantitas

82.63

5,000
4,286
2,857

Material

Alat
Others

21,194,595

14.0
69.8
209.3

2000

Total Biaya
Upah

21,194,595

264,206

69,800
299,100
597,971

870
3,728
7,454

16,040

16,040

200

69,800
299,100
597,971

8.0

Grand
Total
Rp.

21,194,595

966,871

16,040

22,177,506

264,206

12,053

200

276,459

276,459

ANALISA HARGA SATUAN

Item Pekerjaan
Sub Pekerjaan
Kuantitas
Unit rate

No

Item

=
=
=
=

Shearwall
Beton
1.00
m3

Qty

Unit

Koef

BAHAN
Beton K300

1 m3

1.03

UPAH
Mandor
Tukang
Pekerja

1 mh
1 mh
3 mh

0.20
1.00
1.00

ALAT
Alat bantu

1 ls

0.10

Unit Equip
Kapasitas
Jam

Material

Unit rate
Upah

Alat

256,500

0.42857143
0.42857143
0.42857143

0.467
2.333
7.000

Total
Kuantitas

1.03

5,000
4,286
2,857

Material

Alat
Others

264,195

0.5
2.3
7.0

2000

Total Biaya
Upah

264,195

264,195

2,350
9,986
20,000

2,350
9,986
20,000

200

200

200

2,350
9,986
20,000

0.1

Grand
Total
Rp.

Total

264,195

32,336

200

296,731

TOTAL UNIT RATE

264,195

32,336

200

296,731

296,731

HargaDasar
HARGA BAHAN
No Item

Satuan

Harga Satuan

1 Beton FC' 35 (K400)

m3

271,000

2 Beton (K300)

m3

256,500
240,000

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
44
45
46
47
48
49
50
51
52
53

Beton K225
Beton K125
Besi BJTP dia 8
Besi BJTP dia 10
Besi BJTP dia 12
Besi BJTD dia 13
Besi BJTD dia 16
Besi BJTD dia 19
Besi BJTD dia 8 -16
Besi BJTD dia 25
Besi BJTD dia 32
Kawat beton
Paku 4", 3",2"
Plywood 9 mm WBP
Plywood 12 mm
Plywood 15 mm
Plywood 18 mm
Plywood 21 mm
Phenol Film 12 mm
Phenol Film 15 mm
Phenol Film 18 mm
Phenol Film 21 mm
Plywood 12 mm
Phenol Film 12 mm
Plywood 18 mm
Phenol Film 15 mm
Kayu 5/7
Kayu 5/10
Kayu 6/12
Kayu 8/15
Semen
Pasir pasang
Pasir urug/ pasir sedot
Sirtu
AM 50
Lantai keramik roman 30 x30
Lantai keramik roman 20 x20
Plint keramik 10/30
Cat enamel
Stair nossing 10/20
Batu bata
Olie bekas
Pipa sparing
Hambaro bambu
Besi siku 70.70.7
Batu kali
Tanah urug

m3
m3
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Kg
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
Lbr
m3
m3
m3
m3
Kg
m3
m3
m3
Kg
m2
m2
m'
Kg
m'
Bh
Ltr
Btng
M'
Kg
m3
m3

215,200
2,700
2,600
2,575
2,575
2,550
2,575
2,600
2,575
2,575
3,100
3,200
65,000
85,000
95,000
125,000
120,000
100,000
115,000
120,000
125,000
35,000
40,000
45,000
50,000
725,000
750,000
750,000
775,000
450
85,000
45,000
60,000
1,200
27,000
27,500
13,500
75,000
14,000
250
700
6,000
30,000
3,000
80,000
20,000

Page 10

GALIAN
Nomor Item
Kuantitas
Unit rate

No

=
=
=

Item

1,224.30
m3

Qty

BAHAN

UPAH
Galian tanah,
Tukang gali
Menaikkan ke bucket
Tukang gali

II.3

ALAT
Tower crane
Alat bantu

Unit

Unit Equip
Kapasitas
Jam

Koef

Material

Unit rate
Upah

Total
Kuantitas

Alat

Total Biaya
Upah

Material

Grand
Total
Rp.

Alat

mh

1.00

0.4

2.500

4,286

3,060.8

13,117,487

13,117,487

10,714

mh

0.10

0.4

4,286

ls
ls

14.4

0.10

61,215

61,215

50

500

122.4

Total

13,117,487

61,215

13,178,702

TOTAL UNIT RATE

10,714

50

10,764

10,764

AsumsUntuk bangunan utama, galian manual, untuk R. M/E & Ramp dengan excavator
Galian secara manual, buangan dengan tower crane
Vol dikerjakan sehari
2.8 m3
Waktu kerja
7 jam
Kaps galian
0.4 m3/jam
Tower crane

Kaps. Bucket
Waktu hauling TC
Kaps TC

1.2 m3
5 menit
14.40 m3/ jam

Vol. Galian
Vol. Urugan kembali
% tanah diangkat

1,224 m3
#REF! m3
#REF!

Urug tanah kembali

Nomor Item
Kuantitas
Unit rate

No

=
=
=

Item

II.4
1.00
m3

Qty

Unit

Unit Equip
Kapasitas
Jam

Koef

BAHAN

UPAH
Mengurug tanah kembali
Tukang gali

mh

1.00

ALAT
Alat bantu

ls

0.10

1.000

Material

Unit rate
Upah

Total
Kuantitas

Alat

4,286

Total Biaya
Upah

Material

1.0

500

Grand
Total
Rp.

Alat

4,286

0.1

4,286

4,286

50

50

50

Total

4,286

50

4,336

TOTAL UNIT RATE

4,286

50

4,336

Page 11

4,336

AsumsUntuk bangunan utama, urugan secara manual, untuk R. M/E & Ramp dengan excavator
Vol dikerjakan sehari
8 m3
Waktu kerja
8 jam
Kaps galian
1 m3/jam

Page 12

Urug pasir
Nomor Item
Kuantitas
Unit rate

No

=
=
=

Item

II.5
222.37
m3

Qty

Unit

Unit Equip
Kapasitas
Jam

Koef

Material

BAHAN
Pasir sedot

m3

1.20

UPAH
Mengurug pasir
Tukang gali

mh

1.00

1.000

ALAT
Tower crane
Alat bantu

ls
ls

0.40
0.10

14.40

Unit rate
Upah

Total
Kuantitas

Alat

45,000

266.84

4,286

500

TOTAL UNIT RATE

AsumsTransfer disamping galian digunakan alat bantu talang seng, diratakan secara manual
Transfer material di daerah tak terjangkau talang digunakan Tower Crane,
Vol meratakan sehari
8 m3
Waktu kerja
8 jam
Kaps galian
1 m3/jam
Kaps. Bucket
Waktu hauling TC
Kaps TC
Vol yang dilayani TC

1.2 m3
5 menit
14.40 m3/ jam
40%

Page 13

Total Biaya
Upah

Grand
Total
Rp.

Alat

12,007,800

222.4

Total

Tower crane

Material

12,007,800

53,999

953,013

4,286

11,120

11,120

50

953,013

22.2
12,007,800

953,013

11,120

12,971,933

53,999

4,286

50

58,335

58,335

#
Nomor Item
Kuantitas
Unit rate

No

=
=
=

Item

II.9
#REF!
Ls

Qty

1 Pemadatan Jalan
2 Urugan Sirtu
3 Beton K225

Unit

105
15.75
6.3

Unit Equip
Kapasitas
Jam

Koef

1.00
1.00
1.00

Unit rate
Upah

72,000
475,555

29
91
38,750

Alat

480
671

Total
Kuantitas

#REF!
#REF!
#REF!

Total Biaya
Upah

Material

Grand
Total
Rp.

Alat

#REF!
#REF!
#REF!

#REF!
#REF!
#REF!

#REF!
#REF!
#REF!

#REF!
#REF!
#REF!

Total

#REF!

#REF!

#REF!

#REF!

TOTAL UNIT RATE

Per m2

#REF!
#REF!

#REF!
#REF!

#REF!
#REF!

#REF!
#REF!

AsumsPanjang jalan kerja

Lebar jalan kerja
Konstruksi jalan kerja
Pemadatan tanah dasar
Sirtu
tebal (m')
Pemadatan sirtu
Beton K 225
tebal (m')
Pembesian
ratio
Galian
tebal (m')

m2
m3
m3

Material

#REF!
#REF!
#REF!

#REF!

30 m'
3.5 m'

0.15
0.06
75
0.21

Vol.
Vol.
kg/ m3 ---->
Vol.

105
15.75
15.75
6.3
472.5
22.05

m2
m3
m3
m3
Kg
m3

Pemadatan tanah
Nomor Item
Kuantitas
Unit rate

No

A
B
C

=
=
=

Item

BAHAN
UPAH
Pekerja
ALAT
Mini Vibroll

II.9
105.00
m2

Qty

Unit

Unit Equip
Kapasitas
Jam

Koef

mh

1.00

200.00

0.010

jam

1.00

200.00

0.005

Material

Unit rate
Upah

Alat

2,857

Total
Kuantitas

Total Biaya
Upah

Material

1.1
95,000.00

Grand
Total
Rp.

Alat

3,000

0.5

3,000

29

50,350

50,350

480

Total

3,000

50,350

53,350

TOTAL UNIT RATE

29

480

508

Page 14

508

Urugan Sirtu
Nomor Item
Kuantitas
Unit rate

No

A
B
C

=
=
=

Item

II.9
15.75
m3

Qty

BAHAN
Sirtu
UPAH
Pekerja
ALAT
Bulldozer
Mini Vibroll

Unit

Unit Equip
Kapasitas
Jam

Koef

m3

1.20

mh

1.00

1
1

jam
jam

1.00
1.00

Material

Unit rate
Upah

Alat

60,000
0.032
150.00
40.00

Total
Kuantitas

18.90
2,857

0.007
0.025

Material

1,134,000
1,429

TOTAL UNIT RATE

72,000

1,429

0.1
0.4

Total

Grand
Total
Rp.

Alat

1,134,000

0.5
0.00
0.00

Total Biaya
Upah

1,134,000

1,429

1,135,429

72,000

91

72,091

72,000

Beton Jalan Kerja

Nomor Item
Kuantitas
Unit rate

No

=
=
=

Item

BAHAN
Beton K225
Bekisting
Besi
Bendrat
UPAH
Upah ngecor
Upah bekisting
Upah pembesian
ALAT
Concrete vibrator
Alat bantu cutting

II.9
6.30
m3

Qty

Unit

Unit Equip
Kapasitas
Jam

Koef

1
0.5
75
1.5

m3
m2
Kg
Kg

1.05
1.00
1.03
1.03

1
0.5
75

m3
m2
kg

1.00
1.00
1.00

1
75

jam
ls

1.00
1.00

Material

Unit rate
Upah

Alat

240,000
20,000
2,700
3,100

6.62
3.15
486.68
9.73
25,000
5,000
150

24.00

0.042

Total
Kuantitas

Material

Total
TOTAL UNIT RATE

Page 15

Grand
Total
Rp.

Alat

1,588,800
63,000
1,314,036
30,163

6.3
3.2
472.5
9,000.00
4.00

Total Biaya
Upah

1,588,800
63,000
1,314,036
30,163

252,190
10,000
208,577
4,788

157,500
15,750
70,875

25,000
2,500
11,250

2,340
1,890

2,340
1,890

371
300

157,500
15,750
70,875

0.3
472.5
2,995,999

244,125

4,230

3,244,354

475,555

38,750

671

514,977

514,977

LANTAI KERJA
Nomor Item
Kuantitas
Unit rate

No

=
=
=

Item

BAHAN
Beton Bo

III.1
2,223.80
m2

Qty

Unit

Unit Equip
Kapasitas
Jam

Koef

0.05

m3

1.00

UPAH
Mandor
Tukang
Pekerja

1
1
2

mh
mh
mh

0.10
1.00
1.00

ALAT
Alat bantu

ls

0.10

Material

Unit rate
Upah

Total
Kuantitas

Alat

215,200

10
10
10

0.010
0.100
0.200

111.19

5,000
4,286
2,857

Material

Total
TOTAL UNIT RATE
TOTAL UNIT RATE PER M3

Page 16

Alat

23,928,088

22.2
222.4
444.8

500

Total Biaya
Upah

23,928,088

10,760

111,200
953,056
1,270,742

50
429
571

111,190

111,190

50

111,200
953,056
1,270,742

222.4

Grand
Total
Rp.

23,928,088

2,334,998

111,190

26,374,276

10,760
215,200

1,050
21,000

50
1,000

11,860
237,200

11,860

STRUKTUR BAWAH - ATAP

ANALISA HARGA SATUAN
Item Pekerjaan
Sub Pekerjaan
Kuantitas
Unit rate

No

=
=
=
=

Item

BAHAN
Besi Beton
Kawat beton
UPAH
Menurunkan
Mandor
Tukang
Pekerja
Stapel 25 m
Mandor
Tukang
Pekerja
Pabrikasi
Mandor
Tukang
Pekerja
Angkut
Mandor
Tukang
Pekerja
Stel
Mandor
Tukang
Pekerja

ALAT
Alat bantu
Total
TOTAL UNIT RATE

BETON BERTULANG
Pembesian Poer
16,890
kg

Qty

Unit

1 kg
0.015 kg

Koef

Unit Equip
Kapasitas Jam

1.025
1.01

Material

Unit rate
Upah

Alat

2,600
3,100

Total
Kuantitas

17,312.60
255.89

Material

Total Biaya
Upah

Grand
Total
Rp.

Alat
Others

45,009,187
793,259

45,009,187
793,259

2,665
47

0 mh
0 mh
4 mh

0.10 1666.667
1.00 1666.667
1.00 1666.667

0.002

5,000
4,286
2,857

33.8

96,514

96,514

0 mh
0 mh
3 mh

0.10
1.00
1.00

948
948
948

0.003

5,000
4,286
2,857

50.7

144,771

144,771

1 mh
2 mh
4 mh

1.00
1.00
1.00

1000
1000
1000

0.001
0.002
0.004

5,000
4,286
2,857

16.9
33.8
67.6

84,450
144,771
193,028

84,450
144,771
193,028

5
9
11

0 mh
0 mh
2 mh

0.10
1.00
1.00

400
400
400

0.005

5,000
4,286
2,857

84.5

241,285

241,285

14

1 mh
3 mh
1 mh

0.10
1.00
1.00

125
125
125

0.001
0.024
0.008

5,000
4,286
2,857

13.5
405.4
135.1

67,550
1,737,298
386,057

67,550
1,737,298
386,057

4
103
23

1 ls

0.00

84,460

84,460

2000

42.2
45,802,446

3,095,726

84,460

48,982,632

2,712

183

2,900

2,900

ANALISA KEBUTUHAN MATERIAL DASAR

Item Pekerjaan =

Bekisting Kolom

Sub Pekerjaan =
Sistem Bekistin =
Unit rate
=

MODUL KOLOM STANDART

No

Item

BAHAN
Plywood 15 mm
- tinggi kolom 4-0,6=3.4
diambil
3.66

Pak(untuk 1 modul)
PakPanel & klem
Penop. Postshore
Penop. Postshore
Lot
Panel

Peri Sistem
1 modul

Type

Unit
Perhit.

100x100
90 x90
80 x80
70 x70
60 x60
50 x50
dia 50

m2
m2
m2
m2
m2
m2
m2

4*1*3.66
4*0.9*3.66
4*0.8*3.66
4*0.7*3.66
4*0.6*3.66
4*0.5*3.66
3.66*2*3.14*0.25

4"
4"
3"
3"
2"

Bh
Bh
Bh
Bh
Bh

(20*4)+(30*4)
(8*4)+(30*4)
(20*4)+(30*4)
(8*4)+(30*4)
(20*4)+(30*4)

Oli bekas
Pipa Sparing
B

UPAH
Pabrikasi
Angkut girder+plywood
Ukur+potong kaso+set
Merangkai panel
Angkut + stok
Melumasi oli
Menyetel
Loading panel ke TC
Unload panel dari TC
Loading main elemen
Unload main elemen
Setel on site
Ps. klem & tie rod
Ps. Shoring
Lot
Bongkar bekisting
Bongkar p. Shore
Bkr. Klem + tie rod
Bongkar panel
Dikumpulkan u/ pindah

ALAT
Main girder GT 24
Main element
Accesoriess
Consumable
Total
TOTAL UNIT RATE

Perhitungan

Ltr
Btng

(1*3.66*4)/8
+(1m*5*3)/4

kenek

menit

(16 batang * 1,5' )*2org+ (5 lembar*1,5')*2

tukang
tukang
kenek
kenek

menit
menit
menit
menit

kenek
kenek
kenek
kenek
tukang
tukang
tukang
tukang
kenek
kenek
kenek
kenek

1
1
1
1

Volume

14.64
13.18
11.71
10.25
8.78
7.32
5.75

200.00
152.00
200.00
152.00
200.00
1.83
3.75

Total Volume

Satuan

0.00
0.00
0.00
0.00
2.95
2.46
1.93

lembar
lembar
lembar
lembar
lembar
lembar
lembar

6.66
4.40

Kg
Kg

1.76

Kg

0.50

Kg

1.83
3.75

Ltr
Btng

63.00

12.53 jam tukang

(set (16 mg * 5')+(4 bt ky*4)+ pt (5 lbr *8'))*2

(4 panel * 120')
(4 panel *5')*2
(4 panel * 10')

272.00
480.00
40.00
40.00

2.38 jam kenek

menit
menit
menit
menit
menit
menit
menit
menit

(1 set FW kolom x 15')*2

(1 set FW kolom x 15')*2
(1 set main elemen x 20')*2
(1 set main elemen x 10')*2
( 4 panel x 30')*2 orang
(12 set klem & tierod * 15')*2
(8 set shoring * 15')
(8 set * 5')

30.00
30.00
40.00
20.00
240.00
360.00
120.00
40.00

12.67 jam tukang

2.00 jam kenek

menit
menit
menit
menit

(8 set shoring * 10')*2

(12 set klem & tierod * 10')*2
(4 set * 15)*2
(1 set *15 menit)*2

160.00
240.00
120.00
30.00

0.00 jam tukang

9.17 jam kenek

ls
ls
ls
ls

ANALISA KEBUTUHAN MATERIAL DASAR

Item Pekerjaan

Bekisting Kolom

Sub Pekerjaan
Sistem Bekisting
Unit rate

=
=
=

MODUL DINDING BASEMENT STANDART

No

Item

Peri Sistem
1 modul

Type

Unit
Perhit.

Paku
Rangka Panel
Penop. Postshore
Penop. Postshore
Panel

5/10
5/10
5/10
5/7

m'
m'
m'
m'

(0.5*4*4*2)
(2.4*2*2)
(2*3)
(0.3*2.4/0.2)

4"
4"
3"
2"

Bh
Bh
Bh
Bh

(16*2*4)*2
(6*2*3)*2*2
(6*2*3)*2*2
(19*5+2*4*4)*2

Ltr
Btng

(2.4*3.6*2)/8
+(0.4m*3*3)/4

kenek
tukang
tukang
kenek
kenek

menit
menit
menit
menit
menit

(10 girder * 2*1,5' )*2org+ (6 lem

(set (10 girder * 5')+(4 bt ky*4))*2
(5*2 lbr * 20')
(2 panel *10')*4
(2 panel * 15')

96.00
132.00
200.00
80.00
30.00

5.533 jam tukang

3.433 jam kenek

kenek
kenek
kenek
kenek
tukang
tukang
tukang
tukang

menit
menit
menit
menit
menit
menit
menit
menit

(2 set FW dinding x 15')*2

(2 set FW dinding x 15')*2
(12 set main elemen x 2')*2
(12 set main elemen x 2')*2
( 2 panel x 60')*4 orang
(9 set klem & tierod * 15')*2
(6 set shoring * 15')
10

60.00
60.00
48.00
48.00
480.00
270.00
90.00
10.00

14.167 jam tukang

3.600 jam kenek

kenek
kenek
kenek
kenek

menit
menit
menit
menit

(12 set shoring * 10')*2

(12 set klem & tierod * 10')*2
(2 set * 30)*2
(2 set *15 menit)*2

240.00
240.00
120.00
60.00

0.00 jam tukang

11.00 jam kenek

Oli bekas
Pipa Sparing

Volume

Total Volume

Satuan

BAHAN
Kayu
Rangka Panel
Penop. Postshore datar
Penop. Postshore tegak
Pengaku

Perhitungan

UPAH
Pabrikasi
Angkut girder+plywood
Ukur+potong kaso+set
Merangkai panel
Angkut + stok
Melumasi oli
Menyetel
Loading panel ke TC
Unload panel dari TC
Loading main elemen
Unload main elemen
Setel on site
Ps. klem & tie rod
Ps. Shoring
Lot
Bongkar bekisting
Bongkar p. Shore
Bkr. Klem + tie rod
Bongkar panel
Dikumpulkan u/ pindah
ALAT
Main girder GT 24
Main element
Accesoriess
Consumable
Total
TOTAL UNIT RATE

1
1
1
1

ls
ls
ls
ls

0.159
0.080
0.048
0.030
0.001

m3

16.00
9.60
6.00
0.14

256.00
144.00
144.00
254.00

6.36
3.20
1.80
0.72
0.64

Kg
Kg

2.16
0.90

2.16
0.90

Ltr
Btng

Kg
Kg

Per m2

corewall

SHEAR WALL 1
Item

Qty

Sat

Koef

Durasi

Sewa/Bhn

TOTAL

BAHAN
Phenol Film 18 mm
Paku

28.75571 lembar
10
kg

1.1
1.1

120,000
3,200

3,795,754
35,200

711.55
85.6

3,830,954

ALAT
Peri vario for shear wall h.3.95 m
Main girder GT 24
Main element
Accesoriess
Consumable
Peri Climbing Platform for shear wall
Climbing Scafold KG 200/150
Consumbale Part for KG200/150
Climbing Platform UBR
Special form

1
1
1
1

ls
ls
ls
ls

3.5
3.5
3.5
3.5

1,809,280
1,118,720
1,612,880
1,501,440

6,332,480
3,915,520
5,645,080
5,255,040

1
1
1
1

ls
ls
ls
ls

3.5
3.5
3.5
3.5

924,000
1,210,720
-

3,234,000
4,237,520
28,619,640

SHEAR WALL 2
Item

Qty

Sat

Koef

Durasi

Sewa/Bhn

TOTAL

BAHAN
Phenol Film 18 mm
Paku

28.75571 lembar
10
kg

1.1
1.1

120,000
3,200

3,795,754
35,200

711.55

3,830,954

ALAT
Peri vario for shear wall h.3.95 m
Main girder GT 24
Main element
Accesoriess

1
1
1

ls
ls
ls

3.5
3.5
3.5

1,809,280
1,118,720
1,612,880

6,332,480
3,915,520
5,645,080

Consumable

ls

3.5

1,501,440

5,255,040

Peri Climbing Platform for shear wall

Climbing Scafold KG 200/150
Consumbale Part for KG200/150
Climbing Platform UBR
Special form

1
1
1
1

ls
ls
ls
ls

3.5
3.5
3.5
3.5

924,000
1,210,720
-

3,234,000
4,237,520
28,619,640

TOTAL WALL
Item

Qty

Sat

Koef

Durasi

Sewa/Bhn

TOTAL

BAHAN
Phenol Film 18 mm
Paku

131.685 lembar
40
kg

1.1
1.1

120,000
3,200

17,382,424
140,800
17,523,224

VOLUME TOTAL
- m2
3,259

#DIV/0! / m2

ALAT
Peri vario for core wall h.3.90 m
Main girder GT 24
Main element
Accesoriess
Consumable
Peri Climbing Platform for Core wall
Climbing Scafold KG 200/150
Consumbale Part for KG200/150
Climbing Platform UBR
Special form

1
1
1
1

ls
ls
ls
ls

3.5
3.5
3.5
3.5

1
1
1
1

ls
ls
ls
ls

3.5
3.5
3.5
3.5

8,141,760
5,034,240
7,257,960
6,756,480
4,158,000
5,448,240
-

28,496,160
17,619,840
25,402,860
23,647,680
14,553,000
19,068,840
128,788,380
146,311,604

#DIV/0! /m2

#DIV/0! /m2

0.00

bks_ramp

ANALISA HARGA SATUAN

Item Pekerjaan

Bekisting RAMP

Sub Pekerjaan
Kuantitas 1 modul
Unit rate

=
=
=

MODUL bekisting Ramp

Item

2.00 modul
modul

Qty

Unit

Koef

Unit Equip
Kapasitas
Jam

total ukuran 4 m x 75.6 m

Material

Unit rate
Upah

Alat

Total
Kuantitas

Total Biaya
Material

Upah
Depreciati Fuel

Phenol film 18 mm
Paku
Kayu 5/10
Kayu 5/7

UPAH
Mandor
Tukang
Pekerja
Upah las stek

168
29.96757
2.5674
0.744

454.5
909
1818
454.5

lembar
kg
m3
m3

mh
mh
mh
mh

1.10
1.05
1.20
1.20

0.250
1.100
1.100
1.1

120,000
3,200
750,000
750,000

0.08
0.08
0.08
0.08

1,420.313
12,498.750
24,997.500
6,249.375

369.60
62.93
6.16
1.79

5,000
4,286
2,857
4,286

S.parts

Grand
Total
Rp.
44,352,000
201,376
4,620,000
1,342,500

22,176,000
100,688
2,310,000
671,250

14,203,150
107,132,036
142,842,714
53,566,018

7,101,575
53,566,018
71,421,357
26,783,009

3,969,000
1,890,000
4,082,400
2,170,800
2,721,600
4,082,400
21,262,500
776,250
2,500,000

3,969,000
1,890,000
4,082,400
2,170,800
2,721,600
4,082,400
21,262,500
776,250
2,500,000

1,984,500
945,000
2,041,200
1,085,400
1,360,800
2,041,200
10,631,250
388,125
1,250,000

Alat
Others

44,352,000
201,376
4,620,000
1,342,500

2,840.6
24,997.5
49,995.0
12,498.8

14,203,150
107,132,036
142,842,714
53,566,018

Labour

Interest

Insurance

158,871,959

32,900

ALAT
Main Frame
Ladder Frame
Base Plate
Joint Pin
Cross brace
UHJ
Horrybeam
Pipe supprot
Alat bantu
Total
TOTAL UNIT RATE

252
150
504
804
336
504
225
37.5
1

buah
buah
buah
buah
buah
buah
buah
buah
ls

4.5
4.5
4.5
4.5
4.5
4.5
4.5
4.5
1

1,750
1,400
900
300
900
900
10,500
2,300
2,500,000

2,268.00
1,350.00
4,536.00
7,236.00
3,024.00
4,536.00
2,025.00
337.50
1.00
50,515,876

317,743,918

43,454,950

411,714,744

10,461

65,799

8,999

85,259

205,857,372
411,714,744
85,259

Page 22

4,829.0 m2
302.4
16.0

pile cap

ANALISA HARGA SATUAN

Proyek
Item Pekerjaan

=
=

Kantor Walikotamadya Jakarta Selatan

Bekisting pile cap

Sub Pekerjaan
Unit rate

=
=

PASANGAN BATAKO

Item
Batako
Semen
Pasir

2,059.49 M2

Qty

Unit

11 buah
0.4379 zak
0.0802 m3

UPAH
Mandor
Tukang
Pekerja

1 mh
1 mh
2 mh

ALAT
Alat bantu

1 ls

Unit Equip
Kapasitas
Jam

Koef
1.10
1.05
1.20

0.200
1.000
1.100

Material

Unit rate
Upah

Alat

800
20,000
43,000

1.75
1.75
1.75

0.114
0.571
1.257

Total
Kuantitas
24,919.86
946.94
198.21

5,000
4,286
2,857

Material

Total
TOTAL UNIT RATE

Page 23

Grand
Total
Rp.
19,935,888
18,938,800
8,523,030

9,680
9,196
4,138

23,014

1,176,850
5,039,866
7,396,507

571
2,447
3,591

6,610

205,949

205,949

100

Alat

19,935,888
18,938,800
8,523,030

235.4
1,176.0
2,588.8

100

Total Biaya
Upah

1,176,850
5,039,866
7,396,507

2,059.49
47,397,718

13,613,223

205,949

61,216,891

23,014

6,610

100

29,724

29,724

PROYEK :GEDUNG BINTARO TRADE CENTER

ALBES
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
A
B

Jenis Alat

Kapasitas Jumlah

Renc.pakai
(bln/jam)

Tower Crane
2 t/50
0
1,000.00
Passenger Hoist (60 m)
1t
0
0.00
Material Hoist KB 5
1t
0
0.00
Genset TC
225 KVA
0
800.00
Genset PH
125 KVA
0
0.00
Genset Penerangan
75 KVA
1
12.00
Mobile Crane TL 35
35 t
Mobile Crane TL 45
45 t
Bar Cutter
29-40 mm
1
500.00
Bar Bender
41-43 mm
1
500.00
Concrete Pump
100 / 60 m3/ 12
1.00
Scaf keliling Finishing
1
1.00
Scafolding struktur
terpisah
0.00
Horrybeam
terpisah
0.00
Girder GT 24
terpisah
0.00
Air Compressor
175 Cfm
1
4.00
Summersible Pump
4"
4.00
Summersible Pump
3"
4.00
Concrete Vibrator
4mx38mm
4
2.00
Tamping Rammer
1
0.50
Baby Roller
Waterpump
3"
1
1.00
Waterpump
4"
0.00
Concrete Mixer
250 l
1
1.00
Theodolit
1
5.00
Waterpass
0
5.00
Mesin Las
300 Amp
4.00
Travo Las
4.00
EDM
DI 1000
3.00
ADD COST terhadap alat albes (sifat consumable)+mobdemob
Tambahan lain-lain BBM
ls
1
1.00
ME Darurat (masuk DC)
ls
1
1.00

Harga
Satuan +++

SEWA
TOTAL

Harga
Satuan

ALAT YANG DIPAKAI

Harga
TOTAL
Satuan

TOTAL

BBM
jml lt/jam

114,064
4,818,000
5,349,800
41,117
5,416,000
3,983,400

47,800,800

115,250
7,862,400
53,000
5,650,000
4,800,000

57,600,000

114,064
4,818,000
5,349,800
53,000
5,416,000
4,800,000

57,600,000

9,060
6,060

4,530,000
3,030,000
71,088,160

11,250
11,250
1,500,000
71,088,160

1,300,000
2,500,000
2,500,000
625,000
2,440,000
7,500,000
2,500,000
2,500,000
1,500,000
1,500,000
1,500,000
4,100,000
1,000,000
2,000,000

11,250
11,250
1,500,000
71,088,160
787,450
2,500,000
2,500,000
398,100
2,440,000
7,500,000
2,500,000
2,500,000
1,500,000
1,500,000
1,500,000
4,100,000
1,000,000
2,000,000

5,625,000
5,625,000
18,000,000
71,088,160

3,149,800
3,184,800
1,071,300
2,088,800
1,175,000
7,362,000
35,860,000
180,340,660

5,625,000
5,625,000
18,000,000
71,088,160
5,200,000
5,000,000
1,220,000
2,500,000
1,500,000
7,500,000
35,860,000
216,718,160

71,088,160

787,450
1,378,400
1,378,400
398,100
2,142,600
2,088,800
2,088,800
1,175,000
1,472,400
1,407,400
889,600
1,500,000
35,860,000

35,860,000
-

35,860,000
-

Jml BBM

20.00
20.00
12.50
-

harga BBM

16,000
27,000
500
125
500
375
-

3,149,800
2.50
3,184,800
5.00
1,220,000
5.00
2.50
2,500,000
2.50
2.50
1,500,000
7,500,000
35,860,000 Total Biaya BBM
- Asumsi kenaikan BBM 10 %
212,852,760 masuk ke resiko

1,150
1,550
1,550
1,550
-

Total harga

31,050,000
775,000
193,750
581,250
32,600,000
3,260,000

Total alat Non BUAS

Total alat dalam BUAS
1 bulan = 200 jam kerja
Harga Satuan +++ termasuk biaya perbaikan

BIAYA LAIN-LAIN YANG MASUK DALAM BIAYA UMUM, MOBILISASI, PEK PERSIAPAN
1 Pondasi TC, Erection, Disman

ls

1.00

ls
ls

1
1

1.00
1.00

4,200,000
2,000,000

4,200,000
2,000,000

4,200,000
2,000,000

4,200,000
2,000,000

Mobilisasi
1 Angkut Scafolding+ Horry
2 Mob-Demob alat besar

MOBILISASI-DEMOBILISASI

4,200,000
2,000,000

Total
masuk BQ
masuk BU

4,200,000 resume
2,000,000 BIAYA ALAT NON BUAS

212,852,760
6,200,000 RESIKO BBM (incl. Alat non bua
3,260,000
MOBILISASI dan PONDASI TC MASUK BU
TOTAL BU DAN BP