1.
Tenaga Kerja
Biaya Urugan =
Total Biaya =
Total Biaya =
2.
Kebutuhan
Pekerja
Mandor
Satuan
OH
OH
Indeks
1.5
0.032
Bongkar Dinding
650,000
3.
Kebutuhan
Kayu Kelas III
Paku 5-10 cm
Bahan
Page 1
Satuan
m3
kg
Indeks
0.2
1.5
Pondasi
Bahan
Tenaga Kerja
Volume Pondasi
Biaya Pondasi
Total Biaya Pondasi =
Minyak begisting
Besi Beton
Kawat beton
PC
PB
KR
Pekerja
Tukang Batu
Tukang Kayu
Tukang Besi
Kepala tukang
Mandor
Liter
kg
kg
kg
m3
m3
OH
OH
OH
OH
OH
OH
0.4
157.5
2.25
336
0.54
0.81
5.3
0.275
1.3
1.05
0.262
0.265
0.390625 m3
Volume Pondasi x
Harga per m3
4.6875
3819230
17,902,641
4.
Kebutuhan
Kayu Kelas III
Page 2
Bahan
Satuan
m3
Indeks
0.4
Pondasi
Bahan
Tenaga Kerja
Volume Pondasi
Biaya Pondasi
Total Biaya Pondasi =
Paku 5-12 cm
Minyak begisting
Besi Beton
Kawat
PC
PB
KR
Kayu Kelas II
Playwood 9mm
Dolken Kayu 8-10cm
Pekerja
Tukang Batu
Tukang Kayu
Tukang Besi
Kepala tukang
Mandor
kg
Liter
kg
kg
kg
m3
m3
m3
lembar
Batang
OH
OH
OH
OH
OH
OH
0.18375 m3
Volume Pondasi x
Harga per m3
2.205
7916175
17,455,166
Page 3
42,150,870 Rupiah
4
2
315
4.5
336
0.54
0.81
0.15
3.5
20
7.05
0.275
1.65
2.1
0.403
0.353
Pondasi
Harga
Total
80000
100000
120000
3200
123,200
Harga
Total
3000000
600000
15000
22500
Page 4
Pondasi
15000
9000
15000
2000
260000
300000
80000
80000
80000
80000
90000
100000
6000
1417500
33750
672000
140400
243000
424000
22000
104000
84000
23580
26500
3,819,230
Harga
Total
3000000
1200000
Page 5
Pondasi
15000
15000
7000
15000
2000
260000
300000
5000000
120000
60000
80000
70000
80000
70000
85000
90000
60000
30000
2205000
67500
672000
140400
243000
750000
420000
1200000
564000
19250
132000
147000
34255
31770
7,916,175
Page 6
Bahan
Tenaga Kerja
Volume Sloof
Biaya Sloof
Total Biaya Pondasi =
Kebutuhan
Kayu Kelas III
Paku 5-12 cm
Minyak begisting
Besi Beton
Kawat
PC
PB
KR
Pekerja
Tukang Batu
Tukang Kayu
Tukang Besi
Kepala tukang
Mandor
Satuan
m3
kg
Liter
kg
kg
kg
m3
m3
OH
OH
OH
OH
OH
OH
0.24 m3
Harga per m3
3.36
4607570
15,481,435
Volume Sloof x
2.
Page 7
Indeks
Harga
0.27
3000000
2
15000
0.6
15000
210
9000
3
15000
336
2000
0.54
260000
0.81
300000
5.65
80000
0.275
80000
1.56
80000
1.4
80000
0.323
90000
0.283
100000
Bahan
Tenaga Kerja
Kebutuhan
Satuan
Kayu Kelas III
m3
Paku 5-12 cm
kg
Minyak begisting
Liter
Besi Beton
kg
Kawat
kg
PC
kg
PB
m3
KR
m3
Kayu Kelas II
m3
Playwood 9mm
lembar
Dolken Kayu 8-10cmBatang
Pekerja
OH
Tukang Batu
OH
Tukang Kayu
OH
Tukang Besi
OH
Kepala tukang
OH
Mandor
OH
Volume Kolom
Biaya Kolom
0.3675 m3
Volume kolom x
Harga per m3
4.41
7916175
Total Biaya Pondasi =
34,910,332
Total Biaya Lantai 1 =
50,391,767 Rupiah
Page 8
Indeks
0.4
4
2
315
4.5
336
0.54
0.81
0.15
3.5
20
7.05
0.275
1.65
2.1
0.403
0.353
Harga
3000000
15000
15000
7000
15000
2000
260000
300000
5000000
120000
60000
80000
70000
80000
70000
85000
90000
Total
810000
30000
9000
1890000
45000
672000
140400
243000
452000
22000
124800
112000
29070
28300
4,607,570
Page 9
Total
1200000
60000
30000
2205000
67500
672000
140400
243000
750000
420000
1200000
564000
19250
132000
147000
34255
31770
7,916,175
Page 10
Bahan
Tenaga Kerja
Volume Kolom
Biaya Kolom
Kebutuhan
Kayu Kelas III
Paku 5-12 cm
Minyak begisting
Besi Beton
Kawat
PC
PB
KR
Kayu Kelas II
Playwood 9mm
Dolken Kayu 8-10cm
Pekerja
Tukang Batu
Tukang Kayu
Tukang Besi
Kepala tukang
Mandor
Satuan
m3
kg
Liter
kg
kg
kg
m3
m3
m3
lembar
Batang
OH
OH
OH
OH
OH
OH
0.45325 m3
Volume Pondasi x
Harga per m3
Page 11
Indeks
0.4
4
2
315
4.5
336
0.54
0.81
0.15
3.5
20
7.05
0.275
1.65
2.1
0.403
0.353
Harga
3000000
15000
15000
7000
15000
2000
260000
300000
5000000
120000
60000
80000
70000
80000
70000
85000
90000
5.439
43,056,076
7916175
2.
Bahan
Tenaga Kerja
Kebutuhan
Kayu Kelas III
Paku 5-12 cm
Minyak begisting
Besi Beton
Kawat
PC
PB
KR
Kayu Kelas II
Playwood 9mm
Dolken Kayu 8-10cm
Pekerja
Tukang Batu
Tukang Kayu
Tukang Besi
Kepala tukang
Mandor
Satuan
m3
kg
Liter
kg
kg
kg
m3
m3
m3
lembar
Batang
OH
OH
OH
OH
OH
OH
Page 12
Indeks
0.32
3.2
1.6
210
3
336
0.54
0.81
0.14
2.8
16
6.35
0.275
1.65
1.4
0.333
0.318
Harga
3000000
15000
15000
7000
15000
2000
260000
300000
5000000
120000
60000
80000
80000
80000
80000
90000
100000
10.24 m3
Volume Balok x
Harga per m3
10.24
6434170
Total Biaya Balok =
65,885,901
Bahan
Tenaga Kerja
Kebutuhan
Kayu Kelas III
Paku 5-12 cm
Minyak begisting
Besi Beton
Kawat
PC
PB
KR
Kayu Kelas II
Playwood 9mm
Dolken Kayu 8-10cm
Pekerja
Tukang Batu
Tukang Kayu
Tukang Besi
Satuan
m3
kg
Liter
kg
kg
kg
m3
m3
m3
lembar
Batang
OH
OH
OH
OH
Page 13
Indeks
0.32
3.2
1.6
157.5
2.25
336
0.54
0.81
0.12
2.8
32
5.3
0.275
1.3
1.05
Harga
3000000
15000
15000
7000
15000
2000
260000
300000
5000000
120000
80000
80000
80000
80000
80000
Tenaga Kerja
Kepala tukang
Mandor
Volume Pelat
Biaya Pelat
Volume Pelat x
OH
OH
14.88 m3
Harga per m3
14.88
0
0
108,941,977
Page 14
0.265
0.265
90000
100000
Total
1200000
60000
30000
2205000
67500
672000
140400
243000
750000
420000
1200000
564000
19250
132000
147000
34255
31770
7,916,175
Page 15
Total
960000
48000
24000
1470000
45000
672000
140400
243000
700000
336000
960000
508000
22000
132000
112000
29970
31800
6,434,170
Page 16
Total
960000
48000
24000
1102500
33750
672000
140400
243000
600000
336000
2560000
424000
22000
104000
84000
8.333333333
2.886751346
Page 17
14
196
70
121
56718.75
1,815,000
Page 18
Atap Zingalum
kebutuhan bata
Harga
biaya material bata/m2
luas dinding
biaya pelaksanaan dinding
biaya pelaksanaan dinding
biaya pelaksanaan dinding
Bahan
Tenaga Kerja
luas dinding
biaya pelaksanaan dinding
biaya pelaksanaan dinding
Bahan
Tenaga Kerja
70
1000
70,000 rupiah/m2
64 m2
luas dinding Harga per m3
64
70000
4,480,000
PC
kg
PB
m3
Pekerja
OH
Tukang Batu OH
Kepala tukangOH
Mandor
OH
8.32
0.032
0.4
0.2
0.02
0.022
2000
260000
80000
80000
90000
100000
16640
8320
32000
16000
1800
2200
76960
3.25
0.2
0.1
0.01
0.01
2000
80000
80000
90000
100000
6500
16000
8000
900
1000
32400
64 m2
luas dinding Harga per m3
64
76960
4,925,440
PC
kg
Pekerja
OH
Tukang Batu OH
Kepala tukangOH
Mandor
OH
Page 19
Atap Zingalum
luas dinding
biaya pelaksanaan dinding
biaya pelaksanaan dinding
64 m2
luas dinding Harga per m3
64
32400
2,073,600
11,479,040
harga
luas dinding
hebel
biaya pelaksanaan dinding
keramik
pasang keramik
atap zingalum
baja canal
jendela
pintu
Biaya Total
64
12.8
64
110
110
120
4
10
2
harga
750000
9,600,000
179360 11,479,040
50000
5,500,000
50000
5,500,000
80000
9,600,000
360000
1,440,000
500000
5,000,000
1000000
2,000,000
Total Biaya Atap50,119,040
=
251,603,654
Page 20
16500000
Atap Zingalum
Page 21
Atap Zingalum
132.665
0.00005024
530.66
0.00165993
16.1843136
Page 22
Sheet6
:
:
:
:
NO
I
HARGA ( Rp )
URAIAN PEKERJAAN
PEKERJAAN PERSIAPAN
TOTAL HARGA ( Rp )
16,891,700.00
16,891,700.00
II
PEKERJAAN TANAH
51,948,271.38
51,948,271.38
170,147,922.24
46,086,480.00
80,374,527.00
36,005,981.76
IV PEKERJAAN BETON
I
LANTAI 1
II LANTAI 2
III LANTAI 3
IV LANTAI ATAP
318,760,285.08
782,651,351.02
773,972,800.45
385,078,675.25
332,614,911.00
2,260,463,111.80
PEKERJAAN ATAP
I
PEKERJAAN RANGKA ATAP
II PEKERJAAN PENUTUP ATAP
171,141,928.64
251,947,450.00
250,186,226.30
238,395,965.60
233,758,423.60
29,666,700.00
135,773,698.50
99,799,722.00
99,804,995.00
30,047,994.00
121,258,690.00
60,094,111.00
56,101,595.00
20,864,030.00
IX PEKERJAAN CAT
I
LANTAI 1
II LANTAI 2
III LANTAI 3
IV LANTAI ATAP
69,456,143.25
68,231,177.10
69,969,864.60
11,600,160.60
423,089,378.64
752,007,315.50
365,426,409.50
258,318,426.00
219,257,345.55
490,356,424.00
193,718,200.00
133,510,328.00
163,127,896.00
307,598,400.00
105,124,900.00
105,076,500.00
97,397,000.00
237,865,394.80
237,865,394.80
177,193,849.75
Page 23
Sheet6
I
II
88,602,774.30
88,591,075.45
512,785,436.16
49,804,962.70
3,362,495.22
9,458,112.60
3,920,204.80
19,593,226.60
30,971,998.24
126,359,888.00
264,275,948.00
5,038,600.00
2,315,363.60
27,243,169.20
216,371,694.44
23,024,525.00
37,739,900.00
27,283,860.40
3,205,950.00
337,184,462.64
59,921,200.00
27,972,600.00
15,000,000.00
93,034,600.00
195,928,400.00
116,225,500.00
53,806,000.00
263,089,800.00
36,312,000.00
469,433,300.00
47,018,100.00
49,293,600.00
32,287,500.00
128,599,200.00
23,268,600.00
18,032,400.00
17,192,400.00
58,493,400.00
JUMLAH
7,595,455,136.72
Terbil
ang :
"
Dela
pan
Milya
r Tiga
Ratus
Lima
Puluh
Lima
Juta
Rupia
h "
Ppn 10%
759,545,513.67
JUMLAH TOTAL
8,355,000,650.39
DIBULATKAN
8,355,000,000.00
Page 24