Anda di halaman 1dari 26

Tabel 3.

1 Daftar Harga Bahan atau Barang


No

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
46
47

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
Seng BJLS 30
Slot Jendela

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
m'
bh

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
Lebar 90 cm
spting Knip

Fox
Aibon
Tawon
ICI
ICI

Panjang 4 m'
Lokal
Elephant
Lokal
Lokal
Asahi
Asahi
Asia Tile, Roman
Asia Tile, Roman
Lokal
SII
SII
SII
Lockfom
Lokal

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
18,500.00
5,000.00

Tabel 3.1 Daftar Harga Bahan atau Barang


No
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66

Jenis Barang
Bahan
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

bh
bh
bh
m'
bh
bh
bh
bh
m'
btg
btg
btg
btg
btg
bh
bh
bh
bh
bh

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

Lokal
HRC
HRC
Indek
Abadi
Abadi
Toto
Lokal
NYM 3x2,5 mm2
Supreme
PVC
Maspion / Wavin
AW
Maspion / Wavin
AW
Rucika
AW
Rucika
AW
Rucika
Standard
Broco
Standard
Broco
Standard
Broco
40 Watt
Philiph
Standard
Lokal

Tabel 3.2 Daftar Harga Upah Pekerja


No

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 )
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

Tabel 3.3 Daftar Harga Satuan Pekerjaan


No
1
-

2
-

3
-

4
-

5
-

6
-

Uraian Bahan / Upah


Beton K - 125 ( m3 )
Split 1/2
Pasir Beton
Semen
Material Bantu (Bahan Bakar, dll )
Alat Bantu ( Molen, Vibrator, Ember, Dolag )
Upah
Jumlah
Dibulatkan
Beton K - 175 ( m3 )
Split 1/2
Pasir Beton
Semen
Material Bantu (Bahan Bakar, dll )
Alat Bantu ( Molen, Vibrator, Ember, Dolag )
Upah
Jumlah
Dibulatkan
Beton K - 225 ( m3 )
Split 1/2
Pasir Beton
Semen
Material Bantu (Bahan Bakar, dll )
Alat Bantu ( Molen, Vibrator, Ember, Dolag )
Upah
Jumlah
Dibulatkan
Besi Beton ( Kg )
Besi
Kawat Beton
Alat Bantu ( Alat Potong, dll )
Upah Fabrikasi
Upah Erection
Jumlah
Dibulatkan
Bekisting Beton Praktis , Pile Cap, Sloof ( m2 )
Kaso Borneo 5/7
( 50 % )
Papan Borneo 2/20
( 50 % )
Paku
Upah Fabrikasi
Upah Ererction
Upah Pembongkaran dan Perapihan
Jumlah
Dibulatkan
Bekisting Struktur Kolom, Balok, Plat ( m2 )
Kaso Borneo 5/7
( 75 % )
Papan Borneo 2/20
( 75 % )
Dolken ( 50 % )
Paku
Material Bantu
Upah Fabrikasi
Upah Ererction
Upah Pembongkaran dan Perapihan

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
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
2,500.00
3,000.00
2,500.00

15,750.00
14,400.00
19,500.00
1,350.00
500.00
2,500.00
3,000.00
2,500.00

Tabel 3.3 Daftar Harga Satuan Pekerjaan


No

7
-

8
-

9
-

10
-

11
-

12
-

13
-

14
-

Uraian Bahan / Upah


Jumlah
Dibulatkan
Bouwplank ( m1 )
Papan Borneo 3/20
Kaso Borneo 5/7
Paku
Material Bantu ( Slang,Meni, dll )
Upah
Jumlah
Dibulatkan
Pasir Urug ( m3 )
Pasir Urug
Upah
Jumlah
Dibulatkan
Pondasi Batu Kali 1 : 4 ( m2 )
Batu Belah
Pasir Pasang
Semen
Alat Bantu ( Profil, ember, dll )
Upah
Jumlah
Dibulatkan
Pasangan Aanstamping ( m3 )
Batu Belah
Alat Bantu
Upah
Jumlah
Dibulatkan
Pas. Dinding 1 Bata 1 : 5 ( m2 )
Bata Merah
Pasir Pasang ( berikut Brapen )
Semen ( berikut Brapen )
Upah
Jumlah
Dibulatkan
Pas. Dinding 1/2 Bata 1 : 5 ( m2 )
Bata Merah
Pasir Pasang
Semen
Alat Bantu ( andang )
Upah
Jumlah
Dibulatkan
Plesteran 1 : 4 ( m2 )
Pasir Pasang
Semen
Alat Bantu (alat perata )
Upah
Jumlah
Dibulatkan
Acian ( m2 )
Semen

Sat

Volume

Harga
Satuan
( Rp )

Jumlah
Harga
( Rp)
59,500.00
59,500.00

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
7,400.00
7,400.00

sak

0.100

23,500.00

2,350.00

Tabel 3.3 Daftar Harga Satuan Pekerjaan


No
-

15
16
17
-

18
-

19
-

20
-

21
-

Uraian Bahan / Upah


Upah
Jumlah
Dibulatkan
Plesteran 1 pc : 4 psr + acian ( m2 )
Plesteran 1 : 4
Acian
Jumlah
Plesteran + acian Beton ( m2 )
Calbond ( perekat beton )
Plesteran 1 : 4 & Acian
Jumlah
Pas.Lantai Keramik 30 x 30 ( m2 )
Keramik Lantai 30 x 30
Pasir Pasang
Semen
Alat Bantu ( Alat Potong )
Upah
Jumlah
Dibulatkan
Pas. Lantai 20/20 & Dinding 20/25 Km/Wc ( m2 )
Keramik lantai 20/20 atau dinding 20/25
Pasir Pasang
Semen
Alat Bantu ( Alat Potong )
Upah
Jumlah
Dibulatkan
Pas.Plint Keramik 10 x 30 ( m1 )
Keramik 30 x 30
Pasir Pasang
Semen
Alat Bantu ( Alat Potong & paku)
Upah
Jumlah
Dibulatkan
Rangka + Plafond Triplek 6 mm ( m2 )
Kayu Borneo
Penggantung
Paku
Alat Bantu ( Andang & meni kayu )
Upah Rangka
Triplek t = 6 mm
Pake triplek
Upah Pasang triplek
Jumlah
Dibulatkan
Rangka + Plafond Gypsum 9 mm ( m2 )
Kayu Borneo
Penggantung
Paku
Alat Bantu ( Andang & meni kayu )
Upah Rangka
Gypsum board 9 mm

m2

1.000

Harga
Satuan
( Rp )
3,500.00

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

m3
ls
kg
ls
m2
lbr

0.016
1.000
0.100
1.000
1.000
0.400

700,000.00
1,000.00
4,500.00
2,500.00
3,000.00
24,000.00

11,200.00
1,000.00
450.00
2,500.00
3,000.00
9,600.00

Sat

Volume

Jumlah
Harga
( Rp)
3,500.00
5,850.00
5,850.00

Tabel 3.3 Daftar Harga Satuan Pekerjaan


No
-

22
-

23
-

24
-

25
-

26
-

27
-

28
-

29
-

Uraian Bahan / Upah


Skrup
Upah Pasang gypsum
Jumlah
Dibulatkan
Residu / Sulignem ( m2 )
Residu
Alat Bantu
Upah
Jumlah
Dibulatkan
Atap Genteng Palentong ( m2 )
Genteng Palentong
Alat bantu ( Andang )
Upah
Jumlah
Dibulatkan
Gording ( m3 )
Kayu Borneo
Material bantu ( Paku,baud,aisan, dll )
Upah
Jumlah
Dibulatkan
Rangka Atap Kaso ( m2 )
Kayu kaso 5/7 & Reng 2/3 Borneo
Paku 5 s/d 7 cm
Alat bantu
Upah
Jumlah
Dibulatkan
Pengecatan Plafond & Dinding ( m2 )
Cat Catylac ex ICI
Plamir
Peralatan Bantu
Upah
Jumlah
Dibulatkan
Pengecatan Kayu ( m2 )
Cat Kayu
Plamir Kayu
Peralatan Bantu
Upah
Jumlah
Dibulatkan
PVC 1/2" Class " AW "( m1 )
Pipa 1/2 "
Acc
Upah pasang
Jumlah
Dibulatkan
PVC 3/4" Class " AW "( m1 )
Pipa 3/4 "
Acc
Upah pasang

Ls
m2

1.000
1.000

Harga
Satuan
( Rp )
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
ls
ls

0.300
1.000
1.000

15,000.00
1,600.00
3,250.00

4,500.00
1,600.00
3,250.00
9,350.00
9,350.00

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

Sat

Volume

Jumlah
Harga
( Rp)
2,500.00
2,500.00
32,750.00
32,750.00

Tabel 3.3 Daftar Harga Satuan Pekerjaan


No

30
-

31
-

32
-

Uraian Bahan / Upah


Jumlah
Dibulatkan
PVC 1" Class " AW "( m1 )
Pipa 1 "
Acc
Upah pasang
Jumlah
Dibulatkan
PVC 4" Class " AW "( m1 )
Pipa
Acc
Upah pasang
Jumlah
Dibulatkan
Urugan Sirtu ( m3 )
Sirtu
Upah penghamparan
Upah Pemadatan
Jumlah
Dibulatkan

Sat

Volume

Harga
Satuan
( Rp )

Jumlah
Harga
( Rp)
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

Tabel 3.4 Daftar Harga Satuan Pekerjaan Beton


No

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
B4

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
185.00

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
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
8.50

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
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
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
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
1,447,200.00

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
1,447,200.00

Tabel 3.4 Daftar Harga Satuan Pekerjaan Beton


No

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)

B5
B6
B7
Ring Balok 15 / 20
Lantai beton T = 12 cm cor insitu
Lantai beton atap T = 10 cm

145.00
175.00
185.00
300.00
180.00
135.00

1.00
1.00
1.00
1.00
1.00
1.00

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

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
28,500.00
59,500.00
59,500.00

1,310,800.00
1,413,100.00
1,447,200.00
1,666,005.00
1,420,035.00
1,365,950.00

1,310,800.00
1,413,100.00
1,447,200.00
1,666,000.00
1,420,030.00
1,365,950.00

Bangunan Gudang , Bengkel & Kantor :


Pondasi Straus
Pile Cap :
PC1
PC2
Sloof :
20 x 30
20 x 40
Kolom Lt 1 :
C1
C2
C3
C4
Kolom Praktis 15 / 15
Kolom Lt 2 :
C1
C2
C4
Kolom Praktis 15 / 15
Balok Lt 2 :
B1
B2
B3
B4
B5
B6
B7
B8
Ring Balok 15 / 20

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
285.00
300.00

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
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
13.34
13.33

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
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
263,100.00

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
59,500.00
28,500.00

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
2,076,180.00
1,666,005.00

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
2,076,180.00
1,666,000.00

Tabel 3.4 Daftar Harga Satuan Pekerjaan Beton


No
7

8
9
10

Uraian Pekerjaan

Besi
(Kg)

Balok Atap :

2B1
2B2
2B3
2B4
Ring Balok 15 / 20
Lantai beton T = 12 cm cor insitu
Listplank
Lantai beton atap T = 10 cm

Rabat beton tritisan + finishing (1 m3 ) :


Beton :
Finish :
Jumlah :
Lantai Kerja ( 1 m3 )
Beton :
Hamparan :
Jumlah :

260.00
150.00
280.00
255.00
300.00
180.00
120.00
135.00

219,500.00
65,000.00
284,500.00
219,500.00
40,000.00
259,500.00

Volume
Beton Bekisting
(m3)
(m2)
1.00
1.00
1.00
1.00
1.00
1.00
1.00
1.00

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

Harga Satuan
Beton
(m3)
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
59,500.00
59,500.00
59,500.00
28,500.00
59,500.00
59,500.00
59,500.00

Jumlah
Harga
(Rp)
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)
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

Tabel 4.7 Daftar Harga Satuan Pekerjaan yang Dipercepat


No
1
-

2
-

3
-

4
-

5
-

6
-

7
-

Uraian Bahan / Upah


Beton K - 175 ( m3 )
Split 1/2
Pasir Beton
Semen
Material Bantu (Bahan Bakar, dll )
Alat Bantu ( Molen, Vibrator, Ember, Dolag )
Upah
Jumlah
Dibulatkan
Beton Sloof K - 225 ( m3 )
Split 1/2
Pasir Beton
Semen
Material Bantu (Bahan Bakar, dll )
Alat Bantu ( Molen, Vibrator, Ember, Dolag )
Upah
Jumlah
Dibulatkan
Beton Balok K - 225 ( m3 )
Split 1/2
Pasir Beton
Semen
Material Bantu (Bahan Bakar, dll )
Alat Bantu ( Molen, Vibrator, Ember, Dolag )
Upah
Jumlah
Dibulatkan
Besi Beton Sloof ( Kg )
Besi
Kawat Beton
Alat Bantu ( Alat Potong, dll )
Upah Fabrikasi
Upah Erection
Jumlah
Dibulatkan
Besi Beton ( Kg )
Besi
Kawat Beton
Alat Bantu ( Alat Potong, dll )
Upah Fabrikasi
Upah Erection
Jumlah
Dibulatkan
Bekisting Sloof ( m2 )
Kaso Borneo 5/7
( 50 % )
Papan Borneo 2/20 ( 50 % )
Paku
Upah Fabrikasi
Upah Ererction
Upah Pembongkaran dan Perapihan
Jumlah
Dibulatkan
Bekisting Beton Praktis ( m2 )
Kaso Borneo 5/7
( 50 % )

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

m3

0.030

700,000.00

10,500.00

Tabel 4.7 Daftar Harga Satuan Pekerjaan yang Dipercepat


No
-

8
-

9
-

10
-

Uraian Bahan / Upah


Papan Borneo 2/20 ( 50 % )
Paku
Upah Fabrikasi
Upah Ererction
Upah Pembongkaran dan Perapihan
Jumlah
Dibulatkan
Bekisting Struktur Kolom, Balok, Plat ( m2 )
Kaso Borneo 5/7
( 75 % )
Papan Borneo 2/20 ( 75 % )
Dolken ( 50 % )
Paku
Material Bantu
Upah Fabrikasi
Upah Ererction
Upah Pembongkaran dan Perapihan
Jumlah
Dibulatkan
Pengecatan Plafond & Dinding Kantor ( m2 )
Cat Catylac ex ICI
Plamir
Peralatan Bantu
Upah
Jumlah
Dibulatkan
Pengecatan Plafond & Dinding Gudang ( m2 )
Cat Catylac ex ICI
Plamir
Peralatan Bantu
Upah
Jumlah
Dibulatkan

Jumlah
Harga
( Rp)
9,600.00
900.00
2,620.00
2,620.00
2,620.00
28,860.00
28,860.00

m3
kg
m2
m2
m2

0.024
0.200
1.000
1.000
1.000

Harga
Satuan
( Rp )
800,000.00
4,500.00
2,620.00
2,620.00
2,620.00

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

Sat

Volume

Tabel 4.8 Daftar Harga Satuan Pekerjaan Beton yang Dipercepat


No
~
1
2

~
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

Tabel 3.5 Rencana Anggaran Biaya Bangunan Kantor


No
I

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
IV
PEKERJAAN DINDING & LANTAI
4.1 Pasangan dinding 1/2 bata 1 : 5

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

411.548

m2

23,020.00

9,473,834.96

Tabel 3.5 Rencana Anggaran Biaya Bangunan Kantor


No
4.2
4.3
4.4
4.5
4.6
4.7
4.8

Uraian Pekerjaan
Pasangan dinding 1 bata 1 : 5
Plesteran dinding 1 : 4
Plesteran listplank berikut profil
Pasangan keramik 30 x 30
Pasangan keramik 20 x 20
Pasangan keramik dinding 20 x 25
Plint keramik setinggi 10 cm

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

PEKERJAAN PINTU & JENDELA


Kusen Singkil
Daun Pintu double teakwood
Daun Pintu Teakwood Formika
Kaca Polos 5 mm "ASAHI "
Engsel Pintu
Kunci Pintu ( SES - 204 )
Engsel Jendela
Spring Knip / kunci Jendela
List Jendela
Glass Block ex Mulia
Roster

IX
9.1
9.2
9.3

PEKERJAAN INSTALASI LISTRIK & TELEPHONE


Titik lampu
Stop kontak
Titik telephone

Harga
Satuan
( Rp )

Volume

Jumlah
Harga
( Rp )

23.295
799.925
14.5
279.36
12.24
54.4
154.5

m2
m2
m2
m2
m2
m2
m'

43,850.00
13,250.00
20,000.00
38,470.00
44,120.00
44,120.00
7,030.00

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

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

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

37
8
4

bh
bh
bh

55,000.00
8,500.00
60,000.00

2,035,000.00
68,000.00
240,000.00

Tabel 3.5 Rencana Anggaran Biaya Bangunan Kantor


No

Uraian Pekerjaan

9.4 Saklar seri


9.5 Saklar engkel
9.6 Panel berikut kabelnya lengkap gronuding
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

PEMBUATAN RUANG FILE


Balok 8/15 Kamper Medan
Kaso 5/7 Kamper Medan
Tiang 15/15 Kamper Medan
Tangga lebar = 60 cm ( Papan 3/20 )
Multiplek t = 12 mm
Finishing kayu dicat

XII
12.1
12.2
12.3
12.4
12.5

PEMBUATAN PARTISI DINDING


Kusen Pipa Hollow 4 x 4 x 0,3
Gypsum t = 9 mm ( Doubel kiri & kanan )
Pintu Doubel Teakwood
Jendela
Kaca polos

XIII PEMASANGAN WATER PROOFING


13.1 Waterproof WC Lt.2
13.2 Waterproof talang beton
XIV
XV
15.1
15.2
15.3
15.4
15.5
15.6
15.7

PEMASANGAN BATU ALAM PALIMANAN

PEKERJAAN LAIN - LAIN


Daun jendela
Hak angin kait
Grendel Tanam / Espagnolete untuk pintu doubel
Urugan pasir ( di atas sirtu ) t = 5 cm
Titik Stop Kontak
Outlet telephone
Kelengkapan partisi :
- Kusen pintu & jendela kayu singkil
- Kunci pintu
- Engsel pintu
- Engsel jendela
- Hak angin kait
- Spring knip / kunci jendela
- Plint kayu Kamper singkil 1/10 finish cat kayu
- Cat dinding gypsum
15.8 Pemasangan armature

Harga
Satuan
( Rp )

Volume

Jumlah
Harga
( Rp )

12
2
2

bh
bh
bh

10,000.00
7,500.00
750,000.00

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
Dibulatkan

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
284,656,000.00

Tabel 4.9 Biaya Pekerjaan yang Dipercepat Pada Bangunan Kantor

250,000.00

300,000.00

79.206 m3

12,500.00

16,150.00

Pondasi Tiang Pancang TCP - 32

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

Gali & bongkar pondasi lama

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

Tabel 4.11 Perhitungan Cost Slope Bangunan Kantor


Nama

Kegiatan

Waktu
(hari)

A
B
C
D
E
F
G
H
I
J
K
L
M
N
O
P
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

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 )
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

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
I

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
4.1
4.2
4.3
4.4

PEKERJAAN DINDING & LANTAI


Pasangan dinding 1/2 bata 1 : 5
Pasangan dinding 1 bata 1 : 5
Plesteran dinding 1 : 4
Pasangan keramik 30 x 30

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
750
152.8878

m2
m2
m2
m2

23,020.00
43,850.00
13,250.00
38,470.00

8,639,406.00
868,230.00
9,937,500.00
5,881,593.67

Tabel 3.6 Rencana Anggaran Biaya Bangunan Gudang, Kantor dan Bengkel
No
4.5
4.6
4.7
4.8

Uraian Pekerjaan
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 )

4.4044
20.04
117.73
13

m2
m2
m1
m2

44,120.00
44,120.00
7,030.00
20,000.00

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

PEKERJAAN PINTU & JENDELA


Kusen Singkil
Daun Pintu teakwood double panel
Daun Pintu Teakwood Formika
Kaca Polos 5 mm "ASAHI "
Engsel Pintu "ARC"
Kunci Pintu "SES - 204"
Kunci Pintu WC "SES"
Engsel Jendela "ARC"
Spring Knip / kunci jendela
List Jendela
Glass Block ex Mulia
Roster

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
9.6

PEKERJAAN INSTALASI LISTRIK & TELEPHONE


Titik lampu
Stop kontak
Titik telephone
Saklar seri
Saklar engkel
Panel berikut kabelnya lengkap gronuding

22
5
2
7
4
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

1,210,000.00
42,500.00
120,000.00
70,000.00
30,000.00
1,500,000.00

459

m2

6,520.00

2,992,680.00

X
PEKERJAAN FINISHING
10.1 Pengecatan dinding dalam

Tabel 3.6 Rencana Anggaran Biaya Bangunan Gudang, Kantor dan Bengkel
No

Uraian Pekerjaan

10.2
10.3
10.4
10.5

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

PEMBUATAN PARTISI PIPA HOLLOW DAN GYPSUM


Kusen ( Pipa 4 x 4 x 0,3 )
Gypsum t = 9 mm ( Doubel kiri & kanan )
Pintu doubel Teakwood
Jendela
Kaca Polos

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

PEKERJAAN LAIN -LAIN


Daun jendela
Hak angin kait
Railing tangga ( pegangan 1 1/2 " medium )
- bagian tengah
- bagian sisi ( yang menempel di tembok )
Urugan pasir ( di atas sirtu ) t = 5 cm
Titik Stop Kontak
Outlet telephone
Kelengkapan partisi :
- Kusen pintu & jendela kayu singkil
- Kunci pintu
- Engsel pintu
- Engsel jendela
- Hak angin kait
- Spring knip / kunci jendela
- Plint kayu Kamper singkil 1/10 finish cat kayu
- Cat dinding gypsum
Pemasangan armature

Harga
Satuan
( Rp )

Volume

Jumlah
Harga
( Rp )

291
207.118
1
1

m2
m2
ls
ls

6,520.00
6,520.00
500,000.00
75,000.00

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

Gali & bongkar pondasi lama

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

Pondasi Tiang Pancang TCP - 32

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
A
B
C
D
E
F
G
H
I
J
K
L
M
N
O
P
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

Kegiatan
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
Pelat lantai bengkel t = 10 cm
Pekerjaan dinding Lt.1
Pekerjaan lantai Lt.1
Pekerjaan dinding Lt.2
Pekerjaan lantai Lt.2
Plafond + rangka Lt.1
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 + bak kontrol
Kusen Lt.1
Pintu & jendela Lt.1
Kusen Lt.2
Pintu & jendela Lt.2
Intalasi listrik & telepon Lt.1
Intalasi listrik & telepon Lt.2
Pekerjaan finishing
Pembuatan partisi pipa hollow
Pekerjaan tangga
Coating KM/WC lantai, dinding
Coating talang beton
Pekerjaan lain-lain
Total (Real Cost)
Jasa Kontraktor 5%
Total
PPN 10%
Biaya Total
Dibulatkan

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
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
951,957.95
0.5315

1,100,000.00

0.5318

50,000.00
229,176.00
301,000.00
155,479.66
20,449
195,853.29

951,957.95

Tabel 3.7 Rencana Anggaran Biaya Renovasi Bangunan Kantor Lama


No

Uraian Pekerjaan

Harga
Satuan
( Rp )

Volume

Jumlah
Harga
( Rp )

PERBAIKAN KUSEN
1.1 Pemendekan kusen 35 cm

set

50,000.00

250,000.00

1.2 Bongkar & pasang kusen baru, jendela, pintu

set

1,250,000.00

1,250,000.00

II

PASANGAN BATA, DIPLESTER DAN DICAT

20

m2

62,560.00

1,251,200.00

III

BONGKAR SIRIP - SIRIP BANGUNAN LAMA

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

5.1 Dinding ( repair )

796

m2

5,000.00

3,980,000.00

5.2 Plafond ( repair )

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

5.3 Kusen ( repair )


VI

PEMASANGAN KERAMIK BARU

6.1 Bongkar dan pasang keramik baru ( Lt. 1 )


6.2 Pasang plint keramik ( 2 Lantai )
VII

PERBAIKAN KUNCI RAK / LEMARI ARSIP

300,000.00

300,000.00

Total (Real Cost)

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

Tabel 3.7 Rencana Anggaran Biaya Renovasi Atap Garasi


No

Uraian Pekerjaan

BONGKAR ATAP GARASI

II

PLESTER DINDING BATAKO, DICAT

III

PERAPIHAN 1 UNIT GARASI BERIKUT DICAT

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

Total (Real Cost)

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

Anda mungkin juga menyukai