Documente Academic
Documente Profesional
Documente Cultură
Jenis Barang
Bahan
Satuan
Spesifikasi
Merk
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
44
45
Pasir Urug
Sirtu
Pasir Pasang
Pasir Beton
Batu Pecah Mesin 1/2
Batu Pecah Mesin 2/3
Batu Belah Pondasi
Bata Merah
Semen PC
Plamuur Tembok
Cat Tembok
Rol Cat Tembok
Dempul kayu
Sulignem 1 blek
Kuas
Terpentin
Tiner
Ampelas
Lem Kayu
Lem
Meni Kayu / Besi
Cat Kayu
Cat Besi
Kayu balok borneo
Kayu kaso Borneo
Kayu Papan Borneo
Kayu Balok kamper medan
Kayu Papan kamper medan
Kayu kusen kamper singkil (blm upah pasang)
Pintu doubel teakwood rgk k. singkil
Kayu kusen jati jabar ( belum upah pasang )
Pintu doubel teakwood rgk jati jabar
Dolken
Teakwood 4 mm
Gypsum board 9 mm
Triplek 6 mm
Multiplek 12 mm
Kaca 5 mm
Kaca 5 mm
Keramik 30 x 30
Keramik 20 x 20
Gravel U 20 cm
Besi Beton
Kawat Beton
Paku
m3
m3
m3
m3
m3
m3
m3
bh
zak
kg
kg
bh
kg
kg
bh
ltr
ltr
lbr
kg
kg
kg
kg
kg
m3
m3
m3
m3
m3
m3
m3
m3
m3
btg
lbr
lbr
lbr
lbr
m2
m2
m2
m2
m'
kg
kg
kg
Standard
Standard
Standard
Standard
Standard
Standard
Standard
Standard
50 kg
Standard
Catylac
Lokal
Lokal
Lokal
Lokal
Lokal
Lokal
Lokal
Lokal
Tiga Roda,Kujang
Tamitex
ICI
Kucing
3"
Catylac
Catylac
Klas III
Klas III
Klas III
Klas II
Klas II
Klas II
Klas II
Klas I
Klas I
6 cm
Urat Jati
Standard
Standard
Standard
Rayben
Polos
Polos
Polos
Standard
U - 24
Standard
Standard
Fox
Aibon
Tawon
ICI
ICI
Panjang 4 m'
Lokal
Elephant
Lokal
Lokal
Asahi
Asahi
Asia Tile, Roman
Asia Tile, Roman
Lokal
SII
SII
SII
Harga
Satuan
( Rp )
25,000.00
22,000.00
30,000.00
65,000.00
50,000.00
45,000.00
28,500.00
200.00
23,500.00
5,500.00
9,000.00
7,500.00
9,000.00
2,500.00
3,000.00
1,000.00
6,000.00
1,500.00
17,500.00
19,000.00
7,500.00
22,000.00
22,000.00
750,000.00
700,000.00
800,000.00
1,450,000.00
1,650,000.00
3,000,000.00
250,000.00
4,000,000.00
275,000.00
6,500.00
60,000.00
24,000.00
40,000.00
82,500.00
75,000.00
37,500.00
25,000.00
28,000.00
10,000.00
2,275.00
5,250.00
4,500.00
Jenis Barang
Bahan
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
Seng BJLS 30
Slot Jendela
Hak Angin Jendela
Engsel Pintu
Engsel Jendela
Kusen Aluminium 4"
Genteng Palentong
Bubungan genteng palentong
Closet Jongkok
Floor Drain
Kabel Instalasi Listrik
Pipa Conduit Instalasi uk. 5/8
Pipa PVC 4"
Pipa PVC 1/2"
Pipa PVC 3/4"
Pipa PVC 1"
Stop Kontak
Saklar Tunggal
Saklar Ganda
Lampu Pijar
Fiting Plafond
Satuan
Spesifikasi
Merk
m'
bh
bh
bh
bh
m'
bh
bh
bh
bh
m'
btg
btg
btg
btg
btg
bh
bh
bh
bh
bh
Lebar 90 cm
spting Knip
Kait
Hings 4 "
Hings 3"
Anodizing, black
Standard
Standard
Standard
Standard
Satuan
(hari)
Harga Satuan
(Rp)
Keterangan
14,000.00
17,500.00
20,000.00
20,000.00
20,000.00
25,000.00
20,000.00
20,000.00
20,000.00
20,000.00
25,000.00
8 jam / hari
8 jam / hari
8 jam / hari
8 jam / hari
8 jam / hari
8 jam / hari
8 jam / hari
8 jam / hari
8 jam / hari
8 jam / hari
8 jam / hari
Lockfom
Lokal
Lokal
HRC
HRC
Indek
Abadi
Abadi
Toto
Lokal
Supreme
NYM 3x2,5 mm2
PVC
Maspion / Wavin
AW
Maspion / Wavin
AW
Rucika
AW
Rucika
AW
Rucika
Standard
Broco
Standard
Broco
Standard
Broco
40 Watt
Philiph
Standard
Lokal
1
2
3
4
5
6
7
8
9
10
11
Klasifikasi Pekerja
Produktif
Pekerja
Tukang Gali
Tukang Batu
Tukang Kayu
Tukang Besi Beton
Kepala Besi Baja
Tukang Cat
Tukang Gypsum
Tukang Kusen
Tukang Aluminium
Mandor
1
1
1
1
1
1
1
1
1
1
1
Harga
Satuan
( Rp )
18,500.00
5,000.00
2,500.00
4,000.00
3,500.00
75,000.00
900.00
4,500.00
75,000.00
35,000.00
2,650.00
3,000.00
100,000.00
15,000.00
18,000.00
25,000.00
8,500.00
7,500.00
10,000.00
2,500.00
2,500.00
2
-
3
-
4
-
5
-
6
-
Sat
Volume
Harga
Satuan
( Rp )
Jumlah
Harga
( Rp)
m3
m3
sak
ls
ls
m3
0.840
0.550
4.500
1.000
1.000
1.000
50,000.00
65,000.00
23,500.00
1,000.00
5,000.00
30,000.00
42,000.00
35,750.00
105,750.00
1,000.00
5,000.00
30,000.00
219,500.00
219,500.00
m3
m3
sak
ls
ls
m3
0.820
0.540
6.000
1.000
1.000
1.000
50,000.00
65,000.00
23,500.00
1,000.00
5,000.00
40,000.00
41,000.00
35,100.00
141,000.00
1,000.00
5,000.00
40,000.00
263,100.00
263,100.00
m3
m3
sak
ls
ls
m3
0.800
0.540
7.000
1.000
1.000
1.000
50,000.00
65,000.00
23,500.00
1,000.00
5,000.00
65,000.00
40,000.00
35,100.00
164,500.00
1,000.00
5,000.00
65,000.00
310,600.00
310,600.00
kg
kg
ls
kg
kg
1.100
0.040
1.000
1.000
1.000
2,275.00
5,250.00
100.00
300.00
300.00
2,502.50
210.00
100.00
300.00
300.00
3,412.50
3,410.00
m3
m3
kg
m2
m2
m2
0.030
0.024
0.200
1.000
1.000
1.000
700,000.00
800,000.00
4,500.00
2,500.00
2,500.00
2,500.00
10,500.00
9,600.00
900.00
2,500.00
2,500.00
2,500.00
28,500.00
28,500.00
m3
m3
btg
kg
Ls
m2
0.030
0.024
6.000
0.300
1.000
1.000
700,000.00
800,000.00
6,500.00
4,500.00
500.00
2,500.00
15,750.00
14,400.00
19,500.00
1,350.00
500.00
2,500.00
7
-
8
-
9
-
10
-
11
-
12
-
13
-
m2
m2
1.000
1.000
Harga
Satuan
( Rp )
3,000.00
2,500.00
m3
m3
kg
ls
m1
0.006
0.003
0.010
1.000
1.000
800,000.00
700,000.00
4,500.00
250.00
1,750.00
4,800.00
2,100.00
45.00
250.00
1,750.00
8,945.00
8,940.00
m3
m3
1.100
1.100
25,000.00
4,500.00
27,500.00
4,950.00
32,450.00
32,450.00
m3
m3
sak
ls
m3
1.250
0.350
3.000
1.000
1.000
28,500.00
30,000.00
23,500.00
2,500.00
20,000.00
35,625.00
10,500.00
70,500.00
2,500.00
20,000.00
139,125.00
139,120.00
m3
ls
m3
1.100
1.000
1.000
28,500.00
2,000.00
8,000.00
31,350.00
2,000.00
8,000.00
41,350.00
41,350.00
bh
m3
sak
m2
140.000
0.060
0.300
1.000
200.00
30,000.00
23,500.00
7,000.00
28,000.00
1,800.00
7,050.00
7,000.00
43,850.00
43,850.00
bh
m3
sak
ls
m2
70.000
0.050
0.150
1.000
1.000
200.00
30,000.00
23,500.00
500.00
3,500.00
14,000.00
1,500.00
3,525.00
500.00
3,500.00
23,025.00
23,020.00
m3
sak
ls
m2
0.035
0.100
1.000
1.000
30,000.00
23,500.00
500.00
3,500.00
1,050.00
2,350.00
500.00
3,500.00
Sat
Volume
Jumlah
Harga
( Rp)
3,000.00
2,500.00
59,500.00
59,500.00
14
-
15
16
17
-
18
-
19
-
20
-
21
Sat
Volume
Harga
Satuan
( Rp )
Jumlah
Harga
( Rp)
7,400.00
7,400.00
sak
m2
0.100
1.000
23,500.00
3,500.00
2,350.00
3,500.00
5,850.00
5,850.00
m2
m2
1.000
1.000
7,400.00
5,850.00
7,400.00
5,850.00
13,250.00
Ltr
m2
0.250
1.000
9,000.00
13,250.00
2,250.00
13,250.00
15,500.00
dus
m3
sak
ls
m2
1.050
0.080
0.120
1.000
1.000
25,000.00
30,000.00
23,500.00
1,000.00
6,000.00
26,250.00
2,400.00
2,820.00
1,000.00
6,000.00
38,470.00
38,470.00
dus
m3
sak
ls
m2
1.100
0.050
0.120
1.000
1.000
28,000.00
30,000.00
23,500.00
1,000.00
8,000.00
30,800.00
1,500.00
2,820.00
1,000.00
8,000.00
44,120.00
44,120.00
m1
m3
sak
ls
m1
0.110
0.006
0.015
1.000
1.000
25,000.00
30,000.00
23,500.00
250.00
3,500.00
2,750.00
180.00
352.50
250.00
3,500.00
7,032.50
7,030.00
m3
ls
kg
ls
m2
lbr
kg
m2
0.016
1.000
0.100
1.000
1.000
0.380
0.050
1.000
700,000.00
1,000.00
4,500.00
2,500.00
3,000.00
40,000.00
7,500.00
2,000.00
11,200.00
1,000.00
450.00
2,500.00
3,000.00
15,200.00
375.00
2,000.00
35,725.00
35,720.00
22
-
23
-
24
-
25
-
26
-
27
-
28
-
m3
ls
kg
ls
m2
lbr
Ls
m2
0.016
1.000
0.100
1.000
1.000
0.400
1.000
1.000
Harga
Satuan
( Rp )
700,000.00
1,000.00
4,500.00
2,500.00
3,000.00
24,000.00
2,500.00
2,500.00
Kg
ls
m2
0.500
1.000
1.000
2,500.00
100.00
750.00
1,250.00
100.00
750.00
2,100.00
2,100.00
bh
ls
m2
25.000
1.000
1.000
900.00
250.00
2,500.00
22,500.00
250.00
2,500.00
25,250.00
25,250.00
m3
ls
m3
1.150
1.000
1.000
750,000.00
100,000.00
200,000.00
862,500.00
100,000.00
200,000.00
1,162,500.00
1,162,500.00
m3
kg
ls
m2
0.015
0.100
1.000
1.000
700,000.00
4,500.00
250.00
3,000.00
10,500.00
450.00
250.00
3,000.00
14,200.00
14,200.00
kg
kg
ls
m2
0.450
0.250
1.000
1.000
9,000.00
5,500.00
200.00
900.00
4,050.00
1,375.00
200.00
900.00
6,525.00
6,520.00
kg
kg
ls
m2
0.300
0.200
1.000
1.000
22,000.00
9,000.00
250.00
1,500.00
6,600.00
1,800.00
250.00
1,500.00
10,150.00
10,100.00
btg
0.300
15,000.00
4,500.00
Sat
Volume
Jumlah
Harga
( Rp)
11,200.00
1,000.00
450.00
2,500.00
3,000.00
9,600.00
2,500.00
2,500.00
32,750.00
32,750.00
29
-
30
-
31
-
32
-
ls
ls
1.000
1.000
Harga
Satuan
( Rp )
1,600.00
3,250.00
btg
ls
ls
0.300
1.000
1.000
18,000.00
2,000.00
3,500.00
5,400.00
2,000.00
3,500.00
10,900.00
10,900.00
btg
ls
ls
0.300
1.000
1.000
25,000.00
2,500.00
4,000.00
7,500.00
2,500.00
4,000.00
14,000.00
14,000.00
btg
ls
ls
0.275
1.000
1.000
100,000.00
3,500.00
4,000.00
27,500.00
3,500.00
4,000.00
35,000.00
35,000.00
m3
m3
m3
1.100
1.100
1.000
22,000.00
3,000.00
2,000.00
24,200.00
3,300.00
2,000.00
29,500.00
29,500.00
Sat
Volume
Jumlah
Harga
( Rp)
1,600.00
3,250.00
9,350.00
9,350.00
Uraian Pekerjaan
Rabat Beton
~
1
2
Bangunan Kantor
Pondasi Strauss
Pile Cap
PC1
PC2
Sloof :
20 x 30
20 x 40
Kolom Lt 1 :
K1
K2
K3
Kolom Praktis 15 / 15
Kolom Lt 2 :
K1
K2
K3
Kolom Praktis 15 / 15
Balok Lt 2 :
B1
B2
B3
B4
B5
B6
B7
B8
B9
Ring Balok 15 / 20
Balok Atap :
B1
B2
B3
3
4
Besi
(Kg)
Volume
Beton Bekisting
(m3)
(m2)
1.00
200.00
120.00
115.00
200.00
250.00
210.00
290.00
290.00
300.00
140.00
340.00
250.00
300.00
180.00
120.00
200.00
230.00
130.00
130.00
140.00
140.00
260.00
300.00
205.00
205.00
160.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
4.70
3.50
10.00
10.00
10.00
10.00
10.00
13.33
12.40
12.40
12.40
13.33
12.50
10.00
10.00
12.50
7.26
7.26
7.21
7.21
13.34
13.33
13.00
13.00
12.50
Besi
(Kg)
Harga Satuan
Beton
(m3)
3,410.00
219,500.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
310,600.00
310,600.00
310,600.00
310,600.00
310,600.00
310,600.00
310,600.00
310,600.00
263,100.00
310,600.00
310,600.00
310,600.00
263,100.00
310,600.00
310,600.00
310,600.00
310,600.00
310,600.00
310,600.00
310,600.00
310,600.00
310,600.00
263,100.00
310,600.00
310,600.00
310,600.00
Bekisting
(m2)
28,500.00
28,500.00
28,500.00
28,500.00
59,500.00
59,500.00
59,500.00
28,500.00
59,500.00
59,500.00
59,500.00
28,500.00
59,500.00
59,500.00
59,500.00
59,500.00
59,500.00
59,500.00
59,500.00
59,500.00
59,500.00
28,500.00
59,500.00
59,500.00
59,500.00
Jumlah
Harga
(Rp)
Dibulatkan
(Rp)
219,500.00
219,500.00
992,600.00
853,750.00
802,500.00
1,277,600.00
1,448,100.00
1,621,700.00
1,894,500.00
1,894,500.00
1,666,005.00
1,525,800.00
2,207,800.00
1,900,900.00
1,666,005.00
1,668,150.00
1,314,800.00
1,587,600.00
1,838,650.00
1,185,870.00
1,185,870.00
1,216,995.00
1,216,995.00
1,990,930.00
1,666,005.00
1,783,150.00
1,783,150.00
1,599,950.00
992,600.00
853,750.00
802,500.00
1,277,600.00
1,448,100.00
1,621,700.00
1,894,500.00
1,894,500.00
1,666,000.00
1,525,800.00
2,207,800.00
1,900,900.00
1,666,000.00
1,668,150.00
1,314,800.00
1,587,600.00
1,838,650.00
1,185,870.00
1,185,870.00
1,216,990.00
1,216,990.00
1,990,930.00
1,666,000.00
1,783,150.00
1,783,150.00
1,599,950.00
8
9
~
1
2
3
4
Uraian Pekerjaan
Besi
(Kg)
Volume
Beton Bekisting
(m3)
(m2)
Besi
(Kg)
Harga Satuan
Beton
(m3)
Bekisting
(m2)
Jumlah
Harga
(Rp)
Dibulatkan
(Rp)
B4
B5
B6
B7
Ring Balok 15 / 20
Lantai beton T = 12 cm cor insitu
Lantai beton atap T = 10 cm
185.00
145.00
175.00
185.00
300.00
180.00
135.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
8.50
8.50
8.50
8.50
13.33
8.33
10.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
310,600.00
310,600.00
310,600.00
310,600.00
263,100.00
310,600.00
310,600.00
59,500.00
59,500.00
59,500.00
59,500.00
28,500.00
59,500.00
59,500.00
1,447,200.00
1,310,800.00
1,413,100.00
1,447,200.00
1,666,005.00
1,420,035.00
1,365,950.00
1,447,200.00
1,310,800.00
1,413,100.00
1,447,200.00
1,666,000.00
1,420,030.00
1,365,950.00
200.00
120.00
115.00
200.00
250.00
320.00
190.00
385.00
330.00
300.00
285.00
175.00
295.00
300.00
275.00
155.00
150.00
120.00
265.00
165.00
165.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
4.70
3.50
10.00
10.00
13.34
13.34
22.38
13.34
13.33
13.34
13.34
13.34
13.33
13.34
10.00
10.00
10.00
10.00
12.20
12.20
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
310,600.00
310,600.00
310,600.00
310,600.00
310,600.00
310,600.00
310,600.00
310,600.00
310,600.00
263,100.00
310,600.00
310,600.00
310,600.00
263,100.00
310,600.00
310,600.00
310,600.00
310,600.00
310,600.00
310,600.00
310,600.00
28,500.00
28,500.00
28,500.00
28,500.00
59,500.00
59,500.00
59,500.00
59,500.00
28,500.00
59,500.00
59,500.00
59,500.00
28,500.00
59,500.00
59,500.00
59,500.00
59,500.00
59,500.00
59,500.00
59,500.00
992,600.00
853,750.00
802,500.00
1,277,600.00
1,448,100.00
2,195,530.00
1,752,230.00
2,955,060.00
2,229,630.00
1,666,005.00
2,076,180.00
1,701,080.00
2,110,280.00
1,666,005.00
2,042,080.00
1,434,150.00
1,417,100.00
1,314,800.00
1,809,250.00
1,599,150.00
1,599,150.00
992,600.00
853,750.00
802,500.00
1,277,600.00
1,448,100.00
2,195,530.00
1,752,230.00
2,955,060.00
2,229,630.00
1,666,000.00
2,076,180.00
1,701,080.00
2,110,280.00
1,666,000.00
2,042,080.00
1,434,150.00
1,417,100.00
1,314,800.00
1,809,250.00
1,599,150.00
1,599,150.00
8
9
10
Uraian Pekerjaan
B8
Ring Balok 15 / 20
Balok Atap :
2B1
2B2
2B3
2B4
Ring Balok 15 / 20
Lantai beton T = 12 cm cor insitu
Listplank
Lantai beton atap T = 10 cm
Besi
(Kg)
285.00
300.00
260.00
150.00
280.00
255.00
300.00
180.00
120.00
135.00
Volume
Beton Bekisting
(m3)
(m2)
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00
13.34
13.33
13.34
12.22
12.86
12.86
13.33
8.33
13.33
10.00
Besi
(Kg)
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
3,410.00
Harga Satuan
Beton
(m3)
310,600.00
263,100.00
310,600.00
310,600.00
310,600.00
310,600.00
263,100.00
310,600.00
310,600.00
310,600.00
Bekisting
(m2)
59,500.00
28,500.00
59,500.00
59,500.00
59,500.00
59,500.00
28,500.00
59,500.00
59,500.00
59,500.00
Jumlah
Harga
(Rp)
2,076,180.00
1,666,005.00
1,990,930.00
1,549,190.00
2,030,570.00
1,945,320.00
1,666,005.00
1,420,035.00
1,512,935.00
1,365,950.00
Dibulatkan
(Rp)
2,076,180.00
1,666,000.00
1,990,930.00
1,549,190.00
2,030,570.00
1,945,320.00
1,666,000.00
1,420,030.00
1,512,930.00
1,365,950.00
2
-
3
-
4
-
5
-
6
-
Sat
Volume
Harga
Satuan
( Rp )
Jumlah
Harga
( Rp)
m3
m3
sak
ls
ls
m3
0.820
0.540
6.000
1.000
1.000
1.000
50,000.00
65,000.00
23,500.00
1,000.00
5,000.00
41,950.00
41,000.00
35,100.00
141,000.00
1,000.00
5,000.00
41,950.00
265,050.00
265,000.00
m3
m3
sak
ls
ls
m3
0.800
0.540
7.000
1.000
1.000
1.000
50,000.00
65,000.00
23,500.00
1,000.00
5,000.00
69,650.00
40,000.00
35,100.00
164,500.00
1,000.00
5,000.00
69,650.00
315,250.00
315,250.00
m3
m3
sak
ls
ls
m3
0.800
0.540
7.000
1.000
1.000
1.000
50,000.00
65,000.00
23,500.00
1,000.00
5,000.00
68,100.00
40,000.00
35,100.00
164,500.00
1,000.00
5,000.00
68,100.00
313,700.00
313,700.00
kg
kg
ls
kg
kg
1.100
0.040
1.000
1.000
1.000
2,275.00
5,250.00
100.00
325.00
325.00
2,502.50
210.00
100.00
325.00
325.00
3,462.50
3,460.00
kg
kg
ls
kg
kg
1.100
0.040
1.000
1.000
1.000
2,275.00
5,250.00
100.00
315.00
315.00
2,502.50
210.00
100.00
315.00
315.00
3,442.50
3,440.00
m3
m3
kg
m2
m2
m2
0.030
0.024
0.200
1.000
1.000
1.000
700,000.00
800,000.00
4,500.00
2,680.00
2,680.00
2,680.00
10,500.00
9,600.00
900.00
2,680.00
2,680.00
2,680.00
29,040.00
29,040.00
8
-
9
-
10
-
Sat
Volume
Harga
Satuan
( Rp )
Jumlah
Harga
( Rp)
m3
m3
kg
m2
m2
m2
0.030
0.024
0.200
1.000
1.000
1.000
700,000.00
800,000.00
4,500.00
2,620.00
2,620.00
2,620.00
10,500.00
9,600.00
900.00
2,620.00
2,620.00
2,620.00
28,860.00
28,860.00
m3
m3
btg
kg
Ls
m2
m2
m2
0.030
0.024
6.000
0.300
1.000
1.000
1.000
1.000
700,000.00
800,000.00
6,500.00
4,500.00
500.00
2,620.00
3,150.00
2,620.00
15,750.00
14,400.00
19,500.00
1,350.00
500.00
2,620.00
3,150.00
2,620.00
59,890.00
59,890.00
kg
kg
ls
m2
0.450
0.250
1.000
1.000
9,000.00
5,500.00
200.00
1,065.00
4,050.00
1,375.00
200.00
1,065.00
6,690.00
6,690.00
kg
kg
ls
m2
0.450
0.250
1.000
1.000
9,000.00
5,500.00
200.00
1,050.00
4,050.00
1,375.00
200.00
1,050.00
6,675.00
6,675.00
~
1
Uraian Pekerjaan
Bangunan Kantor
Sloof :
20 x 30
20 x 40
Balok Lt 2 :
B1
B2
B3
B4
B5
B6
B7
B8
B9
Ring Balok 15 / 20
Bangunan Gudang, Kantor dan Bengkel
Sloof :
20 x 30
20 x 40
Besi
(Kg)
Volume
Beton Bekisting
(m3)
(m2)
Besi
(Kg)
Harga Satuan
Beton
(m3)
Bekisting
(m2)
Jumlah
Harga
(Rp)
Dibulatkan
(Rp)
200.00
1.00
10.00
3,460.00
315,250.00
29,040.00
1,297,650.00
1,297,650.00
250.00
1.00
10.00
3,460.00
315,250.00
29,040.00
1,470,650.00
1,470,650.00
180.00
1.00
12.50
3,440.00
313,700.00
59,890.00
1,681,525.00
1,681,520.00
120.00
1.00
10.00
3,440.00
313,700.00
59,890.00
1,325,400.00
1,325,400.00
200.00
1.00
10.00
3,440.00
313,700.00
59,890.00
1,600,600.00
1,600,600.00
230.00
1.00
12.50
3,440.00
313,700.00
59,890.00
1,853,525.00
1,853,520.00
130.00
1.00
7.26
3,440.00
313,700.00
59,890.00
1,195,701.40
1,195,700.00
130.00
1.00
7.26
3,440.00
313,700.00
59,890.00
1,195,701.40
1,195,700.00
140.00
1.00
7.21
3,440.00
313,700.00
59,890.00
1,227,106.90
1,227,100.00
140.00
1.00
7.21
3,440.00
313,700.00
59,890.00
1,227,106.90
1,227,100.00
260.00
1.00
13.34
3,440.00
313,700.00
59,890.00
2,007,032.60
2,007,030.00
300.00
1.00
13.33
3,440.00
265,000.00
28,860.00
1,681,703.80
1,681,700.00
200.00
1.00
10.00
3,460.00
315,250.00
29,040.00
1,297,650.00
1,297,650.00
250.00
1.00
10.00
3,460.00
315,250.00
29,040.00
1,470,650.00
1,470,650.00
Uraian Pekerjaan
PEKERJAAN PERSIAPAN
1.1 Gudang bahan / Ruang direksi
1.2 Pasang Bouwplank
II
2.1
2.2
2.3
2.4
2.5
2.6
PEKERJAAN PONDASI
Gali & bongkar pondasi lama
Urugan tanah kembali
Pasir urug lantai kerja
Lantai kerja
Pasangan Pondasi Batu Belah ( 1 : 4 )
Pengurugan sirtu t = 30 cm dipadatkan
III
PEKERJAAN BETON BERTULANG ( K - 225 )
3.1 Pondasi Tiang Pancang TCP - 32 kedalaman 6 m
3.2 Pile Cap
- PC1
- PC2
3.3 Sloof
- Sloof 20 x 30
- Sloof 20 x 40
3.4 Kolom Lt. 1
- K1
- K2
- K3
- Kolom praktis ( 15/15 )
3.5 Kolom Lt. 2
- K1
- K2
- K3
- Kolom praktis ( 15/15 )
3.6 Balok Lt. 2
- B1
- B2
- B3
- B4
- B5
- B6
- B7
- B8
- B9
- Ring balk 15/20
3.7 Balok Atap
- B1
- B2
- B3
- B4
- B5
- B6
- B7
- Ring balk 15/20
3.8 Lantai beton t = 12 cm ( cor insitu )
3.9 Lantai beton HCS t = 12 cm
3.10 Lantai beton t = 10 cm ( atap )
3.11 Listplank
Volume
Harga
Satuan
( Rp )
Jumlah
Harga
( Rp )
1
1
ls
ls
1,000,000.00
250,000.00
1,000,000.00
250,000.00
79.206
19.17
6.154
3.011
29.028
28.365
m3
m3
m3
m3
m3
m3
12,500.00
4,000.00
32,450.00
259,500.00
139,120.00
29,500.00
990,075.00
76,680.00
199,697.30
781,354.50
4,038,375.36
836,767.50
15.00
ttk
375,000.00
5,625,000.00
1.80625
3.71875
m3
m3
853,750.00
802,500.00
1,542,085.94
2,984,296.88
1.578
5.592
m3
m3
1,277,600.00
1,448,100.00
2,016,052.80
8,097,775.20
2.136
1.424
3.56
1.2825
m3
m3
m3
m3
1,621,700.00
1,894,500.00
1,894,500.00
1,666,000.00
3,463,951.20
2,697,768.00
6,744,420.00
2,136,645.00
0.972
0.648
1.62
0.945
m3
m3
m3
m3
1,525,800.00
2,207,800.00
1,900,900.00
1,666,000.00
1,483,077.60
1,430,654.40
3,079,458.00
1,574,370.00
1.296
3.525
0.525
0.936
1.70625
5.11875
1.70625
1.70625
0.09
0.609
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
1,668,150.00
1,314,800.00
1,587,600.00
1,838,650.00
1,185,870.00
1,185,870.00
1,216,990.00
1,216,990.00
1,990,930.00
1,666,000.00
2,161,922.40
4,634,670.00
833,490.00
1,720,976.40
2,023,390.69
6,070,172.06
2,076,489.19
2,076,489.19
179,183.70
1,014,594.00
1.134
1.134
2.916
0.45
6.75
1.35
0.45
0.441
1.89
130.05
4.05
0.73
m3
m3
m3
m3
m3
m3
m3
m3
m3
m2
m3
m3
1,783,150.00
1,783,150.00
1,599,950.00
1,447,200.00
1,310,800.00
1,413,100.00
1,447,200.00
1,666,000.00
1,420,030.00
115,000.00
1,365,950.00
1,512,930.00
2,022,092.10
2,022,092.10
4,665,454.20
651,240.00
8,847,900.00
1,907,685.00
651,240.00
734,706.00
2,683,856.70
14,955,750.00
5,532,097.50
1,096,874.25
Uraian Pekerjaan
IV
4.1
4.2
4.3
4.4
4.5
4.6
4.7
4.8
V
5.1
5.2
5.3
5.4
PEKERJAAN PLAFOND
Plafond Gypsum + rangka ( 0,6 x 0,6 )
Profil Gypsum t = 5 cm
Plafond Tripleks + rangka ( 0,6 x 0,6 )
Profil Kayu t = 3 cm
VI
6.1
6.2
6.3
6.4
6.5
6.6
6.7
6.8
PEKERJAAN ATAP
Pemasangan kuda - kuda baja
Pasang Gording ( 8/15 )
Pasang Reng dan Kaso
Pasang Genteng Palentong
Talang Beton ( t = 12 cm )
Pasang Pipa AW dia. 4"
Residu Rangka Atap
Pemasangan nok genteng
VII
7.1
7.2
7.3
7.4
7.5
7.6
7.7
7.8
7.9
7.10
7.11
7.12
7.13
7.14
7.15
PEKERJAAN SANITASI
Septic tank beton bertulang
Saluran air kotor dia. 4"
Saluran air bekas dia. 3"
Saluran air bersih dia. 1"
Saluran air bersih dia. 3/4"
Saluran air bersih dia. 1/2"
Bak kontrol
Closet jongkok C - "TOTO Standard "
Bak cuci stainless steel dapur ex Meiwa
Kran KM/WC
Wastafel LW - 230 J " TOTO " & kran
Floor Drain
Shower ex ISANO lengkap kran shower ex San-Ei
Urunoir Type Muslim U-57 M ex "TOTO"
Pembatas antara urinoir A-100 ex " Toto"
VIII
8.1
8.2
8.3
8.4
8.5
8.6
8.7
8.8
8.9
8.10
8.11
Harga
Satuan
( Rp )
Volume
Jumlah
Harga
( Rp )
411.548
23.295
799.925
14.5
279.36
12.24
54.4
154.5
m2
m2
m2
m2
m2
m2
m2
m'
23,020.00
43,850.00
13,250.00
20,000.00
38,470.00
44,120.00
44,120.00
7,030.00
9,473,834.96
1,021,485.75
10,599,006.25
290,000.00
10,746,979.20
540,028.80
2,400,128.00
1,086,135.00
187.86
167.7
103.74
62.8
m2
m'
m2
m'
32,750.00
7,500.00
35,720.00
6,000.00
6,152,415.00
1,257,750.00
3,705,592.80
376,800.00
1
0.9
140.292
140.292
6.8256
66.9
1
29.2
ls
m3
m2
m2
m3
m'
ls
m'
1,076,000.00
1,162,500.00
14,200.00
25,250.00
1,420,030.00
35,000.00
250,000.00
30,000.00
1,076,000.00
1,046,250.00
1,992,146.40
3,542,373.00
9,692,556.77
2,341,500.00
250,000.00
876,000.00
2.23 m3
30.5 m1
33.5 m1
6 m1
32.5 m1
13 m1
2 bh
4 bh
1 bh
4 bh
2 bh
4 bh
4 bh
2 bh
1 bh
900,000.00
35,000.00
27,500.00
14,000.00
10,900.00
9,350.00
25,000.00
80,000.00
200,000.00
105,000.00
700,000.00
100,000.00
175,000.00
800,000.00
350,000.00
2,007,000.00
1,067,500.00
921,250.00
84,000.00
354,250.00
121,550.00
50,000.00
320,000.00
200,000.00
420,000.00
1,400,000.00
400,000.00
700,000.00
1,600,000.00
350,000.00
3,200,000.00
250,000.00
375,000.00
37,500.00
4,000.00
100,000.00
3,500.00
5,000.00
3,000.00
12,500.00
4,500.00
6,148,416.00
1,250,000.00
1,875,000.00
1,076,400.00
120,000.00
800,000.00
189,000.00
135,000.00
450,540.00
500,000.00
72,000.00
1.92138
5
5
28.704
30
8
54
27
150.18
40
16
m3
bh
bh
m2
bh
bh
bh
bh
m'
bh
bh
Uraian Pekerjaan
IX
9.1
9.2
9.3
9.4
9.5
9.6
X
10.1
10.2
10.3
10.4
PEKERJAAN FINISHING
Pengecatan dinding
Pengecatan plafond
Pengecatan Kusen dan daun pintu
Pengecatan list gypsum dan kayu
XI
11.1
11.2
11.3
11.4
11.5
11.6
XII
12.1
12.2
12.3
12.4
12.5
Harga
Satuan
( Rp )
Volume
Jumlah
Harga
( Rp )
37
8
4
12
2
2
bh
bh
bh
bh
bh
bh
55,000.00
8,500.00
60,000.00
10,000.00
7,500.00
750,000.00
2,035,000.00
68,000.00
240,000.00
120,000.00
15,000.00
1,500,000.00
789.205
324
1
1
m2
m2
ls
ls
6,520.00
6,520.00
500,000.00
75,000.00
5,145,616.60
2,112,480.00
500,000.00
75,000.00
0.4824
0.4844
0.3948
0.0792
42.64
1
m3
m3
m3
m3
m2
ls
1,800,000.00
1,800,000.00
1,800,000.00
1,800,000.00
32,500.00
1,000,000.00
868,320.00
871,920.00
710,640.00
142,560.00
1,385,800.00
1,000,000.00
235.4
104.7
3
6
9.4
m'
m2
bh
bh
m2
20,000.00
27,000.00
250,000.00
100,000.00
37,500.00
4,708,000.00
2,826,900.00
750,000.00
600,000.00
352,500.00
1
1
ls
ls
150,000.00
1,500,000.00
150,000.00
1,500,000.00
13.5
m2
85,000.00
1,147,500.00
27
27
2
4.771
8
4
bh
bh
bh
m3
bh
bh
90,000.00
2,500.00
40,000.00
32,450.00
55,000.00
35,000.00
2,430,000.00
67,500.00
80,000.00
154,818.95
440,000.00
140,000.00
0.258
3
9
12
6
6
73.8
209.4
37
m3
bh
bh
bh
bh
bh
m'
m2
bh
3,200,000.00
100,000.00
4,000.00
3,500.00
2,500.00
5,000.00
12,500.00
6,520.00
2,500.00
Total (Real Cost)
Jasa Kontraktor 5%
Total
PPN 10%
Biaya Total
825,600.00
300,000.00
36,000.00
42,000.00
15,000.00
30,000.00
922,500.00
1,365,288.00
92,500.00
246,456,201.63
12,322,810.08
258,779,011.71
25,877,901.17
284,656,912.88
Uraian Pekerjaan
Volume
Harga
Satuan
( Rp )
Dibulatkan
Jumlah
Harga
( Rp )
284,656,000.00
250,000.00
300,000.00
79.206 m3
12,500.00
16,150.00
15.00 ttk
375,000.00
Sloof
- Sloof 20 x 30
- Sloof 20 x 40
1.578 m3
5.592 m3
Uraian Kegiatan
Pasang Bouwplank
G
I
Harga Satuan
Normal
Dipercepat
(Rp)
( Rp )
Selisih
Harga Satuan
(Rp)
50,000.00
Nama
Volume
1 ls
Jumlah Harga
Normal
Dipercepat
(Rp)
( Rp )
250,000.00
300,000.00
Selisih
Jumlah Harga
(Rp)
50,000.00
3,650.00
990,075.00
1,279,176.90
289,101.90
396,500.00
21,500.00
5,625,000.00
5,947,500.00
322,500.00
1,277,600.00
1,448,100.00
1,297,650.00
1,470,650.00
20,050.00
22,550.00
2,016,052.80
8,097,775.20
2,047,691.70
8,223,874.80
31,638.90
126,099.60
Balok Lt. 2
- B1
- B2
- B3
- B4
- B5
- B6
- B7
- B8
- B9
- Ring balk 15/20
1.296
3.525
0.525
0.936
1.70625
5.11875
1.70625
1.70625
0.09
0.609
m3
m3
m3
m3
m3
m3
m3
m3
m3
m3
1,668,150.00
1,314,800.00
1,587,600.00
1,838,650.00
1,185,870.00
1,185,870.00
1,216,990.00
1,216,990.00
1,990,930.00
1,666,000.00
1,681,520.00
1,325,400.00
1,600,600.00
1,853,520.00
1,195,700.00
1,195,700.00
1,227,100.00
1,227,100.00
2,007,030.00
1,681,700.00
13,370.00
10,600.00
13,000.00
14,870.00
9,830.00
9,830.00
10,110.00
10,110.00
16,100.00
15,700.00
2,161,922.40
4,634,670.00
833,490.00
1,720,976.40
2,023,390.69
6,070,172.06
2,076,489.19
2,076,489.19
179,183.70
1,014,594.00
2,179,249.92
4,672,035.00
840,315.00
1,734,894.72
2,040,163.13
6,120,489.38
2,093,739.38
2,093,739.38
180,632.70
1,024,155.30
17,327.52
37,365.00
6,825.00
13,918.32
16,772.44
50,317.31
17,250.19
17,250.19
1,449.00
9,561.30
AJ
Kusen Lt.2
0.96069 m3
3,200,000.00
3,257,200.00
57,200.00
3,074,208.00
3,129,159.47
54,951.47
AN
Pekerjaan Finishing
- Pengecatan dinding
- Pengecatan plafond
- Pengecatan Kusen dan daun pintu
- Pengecatan list gypsum dan kayu
789.205
324
1
1
6,520.00
6,520.00
500,000.00
75,000.00
6,690.00
6,690.00
550,000.00
85,000.00
170.00
170.00
50,000.00
10,000.00
5,145,616.60
2,112,480.00
500,000.00
75,000.00
5,279,781.45
2,167,560.00
550,000.00
85,000.00
Total
134,164.85
55,080.00
50,000.00
10,000.00
1,311,572.98
m2
m2
ls
ls
Kegiatan
A
B
C
D
E
F
G
H
I
J
K
L
M
N
O
P
Pasang Bouwplank
Gudang bahan / Ruang direksi
Gali & bongkar pondasi lama
Urugan tanah kembali + urugan sirtu
Pasir urug lantai kerja + lantai kerja
Pasangan Pondasi Batu Belah ( 1 : 4 )
Pondasi Tiang Pancang TCP - 32
Pile Cap
Sloof
Kolom Lt. 1
Kolom Lt. 2
Balok Lt. 2
Balok Atap
Lantai beton t = 12 cm ( cor insitu )
Lantai beton HCS t = 12 cm
Lantai beton t = 10 cm ( atap )
Q
R
S
T
U
V
W
X
Y
Z
AA
AB
AC
AD
AE
AF
AG
AH
AI
AJ
AK
AL
AM
AN
AO
AP
AQ
AR
AS
AT
Listplank
Pekerjaan dinding Lt.1
Pekerjaan lantai Lt.1
Pekerjaan dinding Lt.2
Pekerjaan lantai Lt.2
Pekerjaan plafond + rangka Lt.1
Pekerjaan plafond + rangka Lt.2
Pemasangan kuda - kuda baja
Pasang Gording ( 8/15 )
Pasang Reng dan Kaso
Pasang Genteng Palentong
Talang Beton ( t = 12 cm ) + pipa AW dia.4"
Residu Rangka Atap
Pemasangan nok genteng
Sanitasi Lt.1
Sanitasi Lt.2
Septic tank beton + bak kontrol
Kusen Lt.1
Pintu & Jendela Lt.1
Kusen Lt.2
Pintu & Jendela Lt.2
Instalasi listrik & telepon Lt.1
Instalasi listrik & telepon Lt.2
Pekerjaan finishing
Pembuatan ruang file
Pembuatan partisi dinding
Waterproofing WC Lt.2
Waterproofing talang beton
Pemasangan batu alam palimanan
Pekerjaan lain-lain
Total (Real Cost)
Jasa Kontraktor 5%
Total
PPN 10%
Biaya Total
Dibulatkan
Waktu
(hari)
7
5
7
12
6
18
7
7
14
10
14
21
21
10
7
10
7
28
28
28
28
30
30
28
10
12
14
10
5
10
28
21
21
14
21
14
28
28
35
66
50
35
4
10
35
52
Normal
Biaya
(Rp)
250,000.00
1,000,000.00
990,075.00
913,447.50
981,051.80
4,038,375.36
5,625,000.00
4,526,382.81
10,113,828.00
15,042,784.20
7,567,560.00
22,791,377.63
21,502,409.40
2,683,856.70
14,955,750.00
5,532,097.50
1,096,874.25
10,692,163.48
7,386,635.50
10,692,163.48
7,386,635.50
5,746,278.90
5,746,278.90
1,076,000.00
1,046,250.00
1,992,146.40
3,542,373.00
12,034,056.77
250,000.00
876,000.00
3,969,275.00
3,969,275.00
2,057,000.00
3,074,208.00
3,233,970.00
3,074,208.00
3,233,970.00
1,989,000.00
1,989,000.00
7,833,096.60
4,979,240.00
9,237,400.00
150,000.00
1,500,000.00
1,147,500.00
6,941,206.95
246,456,201.63
12,322,810.08
258,779,011.71
25,877,901.17
284,656,912.88
284,656,000.00
Dipercepat
Waktu
Biaya
(hari)
(Rp)
5
5
5
12
6
18
5
7
13
10
14
20
21
10
7
10
7
28
28
28
28
30
30
28
10
12
14
10
5
10
28
21
21
14
21
10
28
28
35
54
50
35
4
10
35
52
300,000.00
1,000,000.00
1,279,176.90
913,447.50
981,051.80
4,038,375.36
5,947,500.00
4,526,382.81
10,271,566.50
15,042,784.20
7,567,560.00
22,979,413.89
21,502,409.40
2,683,856.70
14,955,750.00
5,532,097.50
1,096,874.25
10,692,163.48
7,386,635.50
10,692,163.48
7,386,635.50
5,746,278.90
5,746,278.90
1,076,000.00
1,046,250.00
1,992,146.40
3,542,373.00
12,034,056.77
250,000.00
876,000.00
3,969,275.00
3,969,275.00
2,057,000.00
3,074,208.00
3,233,970.00
3,129,159.47
3,233,970.00
1,989,000.00
1,989,000.00
8,082,341.45
4,979,240.00
9,237,400.00
150,000.00
1,500,000.00
1,147,500.00
6,941,206.95
247,767,774.61
12,388,388.73
260,156,163.34
26,015,616.33
286,171,779.67
286,171,000.00
Cost
Slope
(Rp/ hari)
25,000.00
144,550.95
161,250.00
157,738.50
188,036.27
13,737.87
20,770.40
2
0
2
0
0
0
2
0
1
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4
0
0
0
12
0
0
0
0
0
24
50,000.00
289,101.90
322,500.00
157,738.50
188,036.27
54,951.47
249,244.85
1,311,572.98
0.5322
1,515,000.00
0.5322
1,311,572.98
Tabel 3.6 Rencana Anggaran Biaya Bangunan Gudang, Kantor dan Bengkel
No
Uraian Pekerjaan
PEKERJAAN PERSIAPAN
1.1 Pasang Bouwplank
II
2.1
2.2
2.3
2.4
2.5
2.6
PEKERJAAN PONDASI
Gali & bongkar pondasi lama
Urugan tanah kembali
Pasir urug lantai kerja dipadatkan
Lantai kerja ( berikut untuk bengkel )
Pasangan Pondasi Batu Belah ( 1 : 4 )
Pengurugan sirtu t = 30 cm dipadatkan
III
PEKERJAAN BETON BERTULANG ( K - 225 )
3.1 Pondasi Tiang Pancang TCP - 32 kedalaman 6 m
3.2 Pile Cap
- PC1
- PC2
3.3 Sloof
- Sloof 20 x 30
- Sloof 20 x 40
3.4 Kolom Lt. 1
- C1
- C2
- C3
- C4
- Kolom praktis ( 15/15 )
3.5 Kolom Lt. 2
- C1
- C2
- C4
- Kolom praktis
3.6 Balok Lt. 2
- B1
- B2
- B3
- B4
- B5
- B6
- B7
- B8
- Ring balk 15/20
3.7 Balok Atap
- 2 B1
- 2 B2
- 2 B3
- 2 B4
- Ring balk 15/20
3.8 Lantai beton t = 12 cm ( cor insitu / l/t. 2 & Tangki Air )
3.9 Lantai beton HCS t = 12 cm
3.10 Lantai beton t = 10 cm ( atap )
3.11 Lisplank
3.12 Pelat lantai bengkel t = 10 cm
IV
PEKERJAAN DINDING & LANTAI
4.1 Pasangan dinding 1/2 bata 1 : 5
4.2 Pasangan dinding 1 bata 1 : 5
Harga
Satuan
( Rp )
Volume
Jumlah
Harga
( Rp )
ls
250,000.00
250,000.00
63.66
19.19
4.6506
5.0657
24.6214
30.325
m3
m3
m3
m3
m3
m3
12,500.00
4,000.00
32,450.00
259,500.00
139,120.00
29,500.00
795,750.00
76,760.00
150,911.97
1,314,549.15
3,425,329.17
894,587.50
14.000
ttk
375,000.00
5,250,000.00
2.89
2.23
m3
m3
853,750.00
802,500.00
2,467,337.50
1,789,575.00
0.526
6.4272
m3
m3
1,277,600.00
1,448,100.00
672,017.60
9,307,228.32
2.403
1.2015
0.1869
0.801
0.818
m3
m3
m3
m3
m3
2,195,530.00
1,752,230.00
2,955,060.00
2,229,630.00
1,666,000.00
5,275,858.59
2,105,304.35
552,300.71
1,785,933.63
1,362,788.00
1.35
0.675
0.45
0.78
m3
m3
m3
m3
2,076,180.00
1,701,080.00
2,110,280.00
1,666,000.00
2,802,843.00
1,148,229.00
949,626.00
1,299,480.00
0.8148
0.97875
2.635
2.875
0.5625
2.3805
0.2565
0.12
0.33
m3
m3
m3
m3
m3
m3
m3
m3
m3
2,042,080.00
1,434,150.00
1,417,100.00
1,314,800.00
1,809,250.00
1,599,150.00
1,599,150.00
2,076,180.00
1,666,000.00
1,663,886.78
1,403,674.31
3,734,058.50
3,780,050.00
1,017,703.13
3,806,776.58
410,181.98
249,141.60
549,780.00
0.75
4.6944
0.56
1.687
0.4524
1.90494
95.8305
2.608
0.780
5.246
m3
m3
m3
m3
m3
m3
m2
m3
m3
m3
1,990,930.00
1,549,190.00
2,030,570.00
1,945,320.00
1,666,000.00
1,420,030.00
115,000.00
1,365,950.00
1,512,930.00
460,600.00
1,493,197.50
7,272,517.54
1,137,119.20
3,281,754.84
753,698.40
2,705,071.95
11,020,507.50
3,562,397.60
1,180,085.40
2,416,307.60
375.3
19.8
m2
m2
23,020.00
43,850.00
8,639,406.00
868,230.00
Tabel 3.6 Rencana Anggaran Biaya Bangunan Gudang, Kantor dan Bengkel
No
4.3
4.4
4.5
4.6
4.7
4.8
Uraian Pekerjaan
Plesteran dinding 1 : 4
Pasangan keramik 30 x 30
Pasangan keramik 20 x 20
Pasangan keramik dinding 20 x 25
Plint Keramik ( berikut tangga kecuali bengkel )
Plester listplank beton & profil
Harga
Satuan
( Rp )
Volume
Jumlah
Harga
( Rp )
750
152.8878
4.4044
20.04
117.73
13
m2
m2
m2
m2
m1
m2
13,250.00
38,470.00
44,120.00
44,120.00
7,030.00
20,000.00
9,937,500.00
5,881,593.67
194,322.13
884,164.80
827,641.90
260,000.00
82.1193
69.19
72.5377
81.28
m2
m'
m2
m'
32,750.00
7,500.00
35,720.00
6,000.00
2,689,407.08
518,925.00
2,591,046.64
487,680.00
1
0.7008
89.35
89.35
6.088
62.3
1
23.73
ls
m3
m2
m2
m3
m'
ls
m1
1,076,000.00
1,162,500.00
14,200.00
25,250.00
1,420,030.00
35,000.00
150,000.00
30,000.00
1,076,000.00
814,680.00
1,268,770.00
2,256,087.50
8,645,142.64
2,180,500.00
150,000.00
711,900.00
V
5.1
5.2
5.3
5.4
PEKERJAAN PLAFOND
Plafond Gypsum + rangka ( 0,6 x 0,6 )
Profil Gypsum t = 5 cm
Plafond Tripleks + rangka ( 0,6 x 0,6 )
Profil Kayu t = 3 cm
VI
6.1
6.2
6.3
6.4
6.5
6.6
6.7
6.8
PEKERJAAN ATAP
Pemasangan kuda - kuda baja
Pasang Gording ( 8/15 )
Pasang Reng dan Kaso
Pasang Genteng Palentong
Talang Beton ( t = 12 cm )
Pasang Pipa AW dia. 4"
Residu Rangka Atap
Pemasangan nok genteng
VII
7.1
7.2
7.3
7.4
7.5
7.6
7.7
7.8
7.9
7.10
7.11
PEKERJAAN SANITASI
Septic tank beton bertulang
Saluran air kotor dia. 4"
Saluran air bekas dia. 3"
Saluran air bersih dia. 1"
Saluran air bersih dia. 3/4"
Saluran air bersih dia. 1/2"
Bak kontrol
Closet jongkok "TOTO Standard "
Kran KM/WC
Floor Drain
Shower ex ISANO lengkap kran shower ex San-Ei
2.116
15.2
6.5
11
6
3
1
2
2
2
2
m3
m'
m'
m'
m'
m'
bh
bh
bh
bh
bh
900,000.00
35,000.00
27,500.00
14,000.00
10,900.00
9,350.00
25,000.00
80,000.00
105,000.00
100,000.00
175,000.00
1,904,400.00
532,000.00
178,750.00
154,000.00
65,400.00
28,050.00
25,000.00
160,000.00
210,000.00
200,000.00
350,000.00
VIII
8.1
8.2
8.3
8.4
8.5
8.6
8.7
8.8
8.9
8.10
8.11
8.12
0.715
2
2
11.4
8
2
2
20
10
62
6
8
m3
bh
bh
m2
bh
bh
bh
bh
bh
m'
bh
bh
3,200,000.00
250,000.00
375,000.00
37,500.00
4,000.00
100,000.00
100,000.00
3,500.00
5,000.00
3,000.00
12,500.00
10,000.00
2,288,000.00
500,000.00
750,000.00
427,500.00
32,000.00
200,000.00
200,000.00
70,000.00
50,000.00
186,000.00
75,000.00
80,000.00
IX
9.1
9.2
9.3
9.4
9.5
22
5
2
7
4
bh
bh
bh
bh
bh
55,000.00
8,500.00
60,000.00
10,000.00
7,500.00
1,210,000.00
42,500.00
120,000.00
70,000.00
30,000.00
Tabel 3.6 Rencana Anggaran Biaya Bangunan Gudang, Kantor dan Bengkel
No
Uraian Pekerjaan
PEKERJAAN FINISHING
Pengecatan dinding dalam
Pengecatan dinding luar
Pengecatan Plafond
Pengecatan Kusen dan daun pintu
Pengecatan list gypsum dan kayu
XI
11.1
11.2
11.3
11.4
11.5
XII
PEKERJAAN TANGGA
12.1 Tangga plat t = 20 cm
12.2 Balok Tangga 15/50
XIII PEKERJAAN WATER PROOFING
13.1 Coating KM/WC lantai, dinding
13.2 Coating talang beton
XIV
14.1
14.2
14.3
14.4
14.5
14.6
14.7
14.8
Harga
Satuan
( Rp )
Volume
Jumlah
Harga
( Rp )
bh
750,000.00
1,500,000.00
459
291
207.118
1
1
m2
m2
m2
ls
ls
6,520.00
6,520.00
6,520.00
500,000.00
75,000.00
2,992,680.00
1,897,320.00
1,350,409.36
500,000.00
75,000.00
98.7
37.4
2
4
6.3
m'
m2
bh
bh
m2
20,000.00
27,000.00
250,000.00
100,000.00
37,500.00
1,974,000.00
1,009,800.00
500,000.00
400,000.00
236,250.00
1.838
0.165
m3
m3
1,350,000.00
1,750,000.00
2,481,300.00
288,750.00
1
1
ls
ls
100,000.00
1,500,000.00
100,000.00
1,500,000.00
10
10
bh
bh
90,000.00
2,500.00
900,000.00
25,000.00
6.5
11.5
5.172
5
2
m'
m'
m3
bh
bh
125,000.00
175,000.00
32,450.00
55,000.00
35,000.00
812,500.00
2,012,500.00
167,844.38
275,000.00
70,000.00
0.172
2
6
8
4
4
41.59
74.80
22
m3
bh
bh
bh
bh
bh
m'
m2
bh
3,200,000.00
100,000.00
4,000.00
3,500.00
2,500.00
5,000.00
12,500.00
6,520.00
2,500.00
Total (Real Cost)
Jasa Kontraktor 5%
Total
PPN 10%
Biaya Total
Dibulatkan
550,400.00
200,000.00
24,000.00
28,000.00
10,000.00
20,000.00
519,875.00
487,696.00
55,000.00
179,099,241.98
8,954,962.10
188,054,204.07
18,805,420.41
206,859,624.48
206,859,000.00
Tabel 4.10 Biaya Pekerjaan yang Dipercepat Pada Bangunan Gudang, Kantor dan Bengkel
Nama
Uraian Kegiatan
Pasang Bouwplank
F
H
Volume
Selisih
Harga Satuan
(Rp)
Jumlah Harga
Normal
Dipercepat
(Rp)
( Rp )
Selisih
Jumlah Harga
(Rp)
250,000.00
300,000.00
50,000.00
250,000.00
300,000.00
50,000.00
63.66 m3
12,500.00
16,100.00
3,600.00
795,750.00
1,024,926.00
229,176.00
14.000 ttk
375,000.00
396,500.00
21,500.00
5,250,000.00
5,551,000.00
301,000.00
Sloof
- Sloof 20 x 30
- Sloof 20 x 40
0.526 m3
6.4272 m3
1,277,600.00
1,448,100.00
1,297,650.00
1,470,650.00
20,050.00
22,550.00
672,017.60
9,307,228.32
682,563.90
9,452,161.68
10,546.30
144,933.36
0.358 m3
3,200,000.00
3,257,200.00
57,200.00
1,144,000.00
1,164,449.00
20,449.00
6,520.00
6,520.00
6,520.00
500,000.00
75,000.00
6,675.00
6,675.00
6,675.00
540,000.00
82,500.00
155.00
155.00
155.00
40,000.00
7,500.00
2,992,680.00
1,897,320.00
1,350,409.36
500,000.00
75,000.00
3,063,825.00
1,942,425.00
1,382,512.65
540,000.00
82,500.00
71,145.00
45,105.00
32,103.29
40,000.00
7,500.00
Total
951,957.95
AJ
Kusen Lt.2
AN
Pekerjaan Finishing
- Pengecatan dinding dalam
- Pengecatan dinding luar
- Pengecatan Plafond
- Pengecatan Kusen dan daun pintu
- Pengecatan list gypsum dan kayu
1 ls
Harga Satuan
Normal
Dipercepat
(Rp)
( Rp )
459
291
207.118
1
1
m2
m2
m2
ls
ls
Tabel 4.12 Perhitungan Cost Slope Bangunan Gudang, Kantor dan Bengkel
Nama
Kegiatan
A
B
C
D
E
F
G
H
I
J
K
L
M
N
O
P
Pasang Bouwplank
Gali & bongkar pondasi lama
Urugan tanah kembali + urugan sirtu
Pasir urug lantai kerja + lantai kerja
Pasangan Pondasi Batu Belah ( 1 : 4 )
Pondasi Tiang Pancang TCP - 32
Pile Cap
Sloof
Kolom Lt. 1
Kolom Lt. 2
Balok Lt. 2
Balok Atap
Lantai beton t = 12 cm
Lantai beton HCS t = 12 cm
Lantai beton t = 10 cm ( atap )
Lisplank
Q
R
S
T
U
V
W
X
Y
Z
AA
AB
AC
AD
AE
AF
AG
AH
AI
AJ
AK
AL
AM
AN
AO
AP
AQ
AR
AS
Waktu
(hari)
7
7
12
6
18
7
7
14
10
14
21
21
10
4
10
7
14
28
28
28
28
30
30
28
10
10
14
10
5
10
28
21
21
14
21
14
28
28
28
63
49
28
4
10
42
Normal
Biaya
(Rp)
250,000.00
795,750.00
971,347.50
1,465,461.12
3,425,329.17
5,250,000.00
4,256,912.50
9,979,245.92
11,082,185.28
6,200,178.00
16,615,252.87
13,938,287.48
2,705,071.95
11,020,507.50
3,562,397.60
1,180,085.40
2,416,307.60
9,852,568.00
3,893,861.25
9,852,568.00
3,893,861.25
3,143,529.36
3,143,529.36
1,076,000.00
814,680.00
1,268,770.00
2,256,087.50
10,825,642.64
150,000.00
711,900.00
939,100.00
939,100.00
1,929,400.00
1,144,000.00
1,285,250.00
1,144,000.00
1,285,250.00
1,486,250.00
1,486,250.00
6,815,409.36
4,120,050.00
2,770,050.00
100,000.00
1,500,000.00
6,157,815.38
179,099,241.98
8,954,962.10
188,054,204.07
18,805,420.41
206,859,624.48
206,859,000.00
Dipercepat
Waktu
Biaya
(hari)
(Rp)
5
5
12
6
18
5
7
13
10
14
21
21
10
4
10
7
14
28
28
28
28
30
30
28
10
10
14
10
5
10
28
21
21
14
21
10
28
28
28
53
49
28
4
10
42
300,000.00
1,024,926.00
971,347.50
1,465,461.12
3,425,329.17
5,551,000.00
4,256,912.50
10,134,725.58
11,082,185.28
6,200,178.00
16,615,252.87
13,938,287.48
2,705,071.95
11,020,507.50
3,562,397.60
1,180,085.40
2,416,307.60
9,852,568.00
3,893,861.25
9,852,568.00
3,893,861.25
3,143,529.36
3,143,529.36
1,076,000.00
814,680.00
1,268,770.00
2,256,087.50
10,825,642.64
150,000.00
711,900.00
939,100.00
939,100.00
1,929,400.00
1,144,000.00
1,285,250.00
1,164,449.00
1,285,250.00
1,486,250.00
1,486,250.00
7,011,262.65
4,120,050.00
2,770,050.00
100,000.00
1,500,000.00
6,157,815.38
180,051,199.93
9,002,560.00
189,053,759.92
18,905,375.99
207,959,135.91
207,959,000.00
Cost
Slope
(Rp/hari)
25,000.00
114,588.00
150,500.00
155,479.66
5,112.25
19,585.33
2
2
0
0
0
2
0
1
0
0
0
0
0
0
0
0
50,000.00
229,176.00
301,000.00
155,479.66
-
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4
0
0
0
10
0
0
0
0
21
20,449
195,853.29
951,957.95
0.5315
1,100,000.00
0.5318
951,957.95
Uraian Pekerjaan
Harga
Satuan
( Rp )
Volume
Jumlah
Harga
( Rp )
PERBAIKAN KUSEN
1.1 Pemendekan kusen 35 cm
set
50,000.00
250,000.00
set
1,250,000.00
1,250,000.00
II
20
m2
62,560.00
1,251,200.00
III
ls
750,000.00
750,000.00
IV
PENIMBUNAN TANAH T = 30 CM
38
m3
29,500.00
1,121,000.00
PENGECATAN 2 LANTAI
796
m2
5,000.00
3,980,000.00
247
m2
4,000.00
988,000.00
ls
1,000,000.00
1,000,000.00
123.5
m2
38,470.00
4,751,045.00
125
m'
7,030.00
878,750.00
ls
300,000.00
300,000.00
16,519,995.00
Jasa Kontraktor 5%
825,999.75
Total
17,345,994.75
PPN 10%
1,734,599.48
Biaya Total
19,080,594.23
Dibulatkan
19,080,000.00
Uraian Pekerjaan
II
III
Volume
Harga
Satuan
( Rp )
Jumlah
Harga
( Rp )
196.7 m2
10,000.00
1,967,000.00
110 m2
19,770.00
2,174,700.00
4,000,000.00
4,000,000.00
8,141,700.00
1 ls
Jasa Kontraktor 5%
407,085.00
Total
8,548,785.00
PPN 10%
854,878.50
Biaya Total
9,403,663.50
Dibulatkan
9,403,000.00