Tabel 3.

1 Daftar Harga Bahan atau Barang

Harga
No Jenis Barang Satuan Spesifikasi Merk Satuan
Bahan ( Rp )
1 Pasir Urug m3 Standard Lokal 25,000.00
2 Sirtu m3 Standard Lokal 22,000.00
3 Pasir Pasang m3 Standard Lokal 30,000.00
4 Pasir Beton m3 Standard Lokal 65,000.00
5 Batu Pecah Mesin 1/2 m3 Standard Lokal 50,000.00
6 Batu Pecah Mesin 2/3 m3 Standard Lokal 45,000.00
7 Batu Belah Pondasi m3 Standard Lokal 28,500.00
8 Bata Merah bh Standard Lokal 200.00
9 Semen PC zak 50 kg Tiga Roda,Kujang 23,500.00
10 Plamuur Tembok kg Standard Tamitex 5,500.00
11 Cat Tembok kg Catylac ICI 9,000.00
12 Rol Cat Tembok bh 7,500.00
13 Dempul kayu kg Kucing 9,000.00
14 Sulignem 1 blek kg 2,500.00
15 Kuas bh 3" 3,000.00
16 Terpentin ltr 1,000.00
17 Tiner ltr 6,000.00
18 Ampelas lbr 1,500.00
19 Lem Kayu kg Fox 17,500.00
20 Lem kg Aibon 19,000.00
21 Meni Kayu / Besi kg Tawon 7,500.00
22 Cat Kayu kg Catylac ICI 22,000.00
23 Cat Besi kg Catylac ICI 22,000.00
24 Kayu balok borneo m3 Klas III 750,000.00
25 Kayu kaso Borneo m3 Klas III 700,000.00
26 Kayu Papan Borneo m3 Klas III 800,000.00
27 Kayu Balok kamper medan m3 Klas II 1,450,000.00
28 Kayu Papan kamper medan m3 Klas II 1,650,000.00
29 Kayu kusen kamper singkil (blm upah pasang) m3 Klas II 3,000,000.00
30 Pintu doubel teakwood rgk k. singkil m3 Klas II 250,000.00
31 Kayu kusen jati jabar ( belum upah pasang ) m3 Klas I 4,000,000.00
32 Pintu doubel teakwood rgk jati jabar m3 Klas I 275,000.00
33 Dolken btg 6 cm Panjang 4 m' 6,500.00
34 Teakwood 4 mm lbr Urat Jati Lokal 60,000.00
35 Gypsum board 9 mm lbr Standard Elephant 24,000.00
36 Triplek 6 mm lbr Standard Lokal 40,000.00
37 Multiplek 12 mm lbr Standard Lokal 82,500.00
38 Kaca 5 mm m2 Rayben Asahi 75,000.00
39 Kaca 5 mm m2 Polos Asahi 37,500.00
40 Keramik 30 x 30 m2 Polos Asia Tile, Roman 25,000.00
41 Keramik 20 x 20 m2 Polos Asia Tile, Roman 28,000.00
42 Gravel U 20 cm m' Standard Lokal 10,000.00
43 Besi Beton kg U - 24 SII 2,275.00
44 Kawat Beton kg Standard SII 5,250.00
45 Paku kg Standard SII 4,500.00
Tabel 3.1 Daftar Harga Bahan atau Barang
Harga
No Jenis Barang Satuan Spesifikasi Merk Satuan
Bahan ( Rp )
46 Seng BJLS 30 m' Lebar 90 cm Lockfom 18,500.00
47 Slot Jendela bh spting Knip Lokal 5,000.00
48 Hak Angin Jendela bh Kait Lokal 2,500.00
49 Engsel Pintu bh Hings 4 " HRC 4,000.00
50 Engsel Jendela bh Hings 3" HRC 3,500.00
51 Kusen Aluminium 4" m' Anodizing, black Indek 75,000.00
52 Genteng Palentong bh Standard Abadi 900.00
53 Bubungan genteng palentong bh Standard Abadi 4,500.00
54 Closet Jongkok bh Standard Toto 75,000.00
55 Floor Drain bh Standard Lokal 35,000.00
56 Kabel Instalasi Listrik m' NYM 3x2,5 mm2 Supreme 2,650.00
57 Pipa Conduit Instalasi uk. 5/8 btg PVC Maspion / Wavin 3,000.00
58 Pipa PVC 4" btg AW Maspion / Wavin 100,000.00
59 Pipa PVC 1/2" btg AW Rucika 15,000.00
60 Pipa PVC 3/4" btg AW Rucika 18,000.00
61 Pipa PVC 1" btg AW Rucika 25,000.00
62 Stop Kontak bh Standard Broco 8,500.00
63 Saklar Tunggal bh Standard Broco 7,500.00
64 Saklar Ganda bh Standard Broco 10,000.00
65 Lampu Pijar bh 40 Watt Philiph 2,500.00
66 Fiting Plafond bh Standard Lokal 2,500.00

Tabel 3.2 Daftar Harga Upah Pekerja

No Klasifikasi Pekerja Satuan Harga Satuan Keterangan
Produktif (hari) (Rp)

1 Pekerja 1 14,000.00 8 jam / hari

2 Tukang Gali 1 17,500.00 8 jam / hari
3 Tukang Batu 1 20,000.00 8 jam / hari
4 Tukang Kayu 1 20,000.00 8 jam / hari
5 Tukang Besi Beton 1 20,000.00 8 jam / hari
6 Kepala Besi Baja 1 25,000.00 8 jam / hari
7 Tukang Cat 1 20,000.00 8 jam / hari
8 Tukang Gypsum 1 20,000.00 8 jam / hari
9 Tukang Kusen 1 20,000.00 8 jam / hari
10 Tukang Aluminium 1 20,000.00 8 jam / hari
11 Mandor 1 25,000.00 8 jam / hari
Tabel 3.3 Daftar Harga Satuan Pekerjaan
Harga Jumlah
No Uraian Bahan / Upah Sat Volume Satuan Harga
( Rp ) ( Rp)
1 Beton K - 125 ( m3 )
- Split 1/2 m3 0.840 50,000.00 42,000.00
- Pasir Beton m3 0.550 65,000.00 35,750.00
- Semen sak 4.500 23,500.00 105,750.00
- Material Bantu (Bahan Bakar, dll ) ls 1.000 1,000.00 1,000.00
- Alat Bantu ( Molen, Vibrator, Ember, Dolag ) ls 1.000 5,000.00 5,000.00
- Upah m3 1.000 30,000.00 30,000.00
Jumlah 219,500.00
Dibulatkan 219,500.00
2 Beton K - 175 ( m3 )
- Split 1/2 m3 0.820 50,000.00 41,000.00
- Pasir Beton m3 0.540 65,000.00 35,100.00
- Semen sak 6.000 23,500.00 141,000.00
- Material Bantu (Bahan Bakar, dll ) ls 1.000 1,000.00 1,000.00
- Alat Bantu ( Molen, Vibrator, Ember, Dolag ) ls 1.000 5,000.00 5,000.00
- Upah m3 1.000 40,000.00 40,000.00
Jumlah 263,100.00
Dibulatkan 263,100.00
3 Beton K - 225 ( m3 )
- Split 1/2 m3 0.800 50,000.00 40,000.00
- Pasir Beton m3 0.540 65,000.00 35,100.00
- Semen sak 7.000 23,500.00 164,500.00
- Material Bantu (Bahan Bakar, dll ) ls 1.000 1,000.00 1,000.00
- Alat Bantu ( Molen, Vibrator, Ember, Dolag ) ls 1.000 5,000.00 5,000.00
- Upah m3 1.000 65,000.00 65,000.00
Jumlah 310,600.00
Dibulatkan 310,600.00
4 Besi Beton ( Kg )
- Besi kg 1.100 2,275.00 2,502.50
- Kawat Beton kg 0.040 5,250.00 210.00
- Alat Bantu ( Alat Potong, dll ) ls 1.000 100.00 100.00
- Upah Fabrikasi kg 1.000 300.00 300.00
- Upah Erection kg 1.000 300.00 300.00
Jumlah 3,412.50
Dibulatkan 3,410.00
5 Bekisting Beton Praktis , Pile Cap, Sloof ( m2 )
- Kaso Borneo 5/7 ( 50 % ) m3 0.030 700,000.00 10,500.00
- Papan Borneo 2/20 ( 50 % ) m3 0.024 800,000.00 9,600.00
- Paku kg 0.200 4,500.00 900.00
- Upah Fabrikasi m2 1.000 2,500.00 2,500.00
- Upah Ererction m2 1.000 2,500.00 2,500.00
- Upah Pembongkaran dan Perapihan m2 1.000 2,500.00 2,500.00
Jumlah 28,500.00
Dibulatkan 28,500.00
6 Bekisting Struktur Kolom, Balok, Plat ( m2 )
- Kaso Borneo 5/7 ( 75 % ) m3 0.030 700,000.00 15,750.00
- Papan Borneo 2/20 ( 75 % ) m3 0.024 800,000.00 14,400.00
- Dolken ( 50 % ) btg 6.000 6,500.00 19,500.00
- Paku kg 0.300 4,500.00 1,350.00
- Material Bantu Ls 1.000 500.00 500.00
- Upah Fabrikasi m2 1.000 2,500.00 2,500.00
Tabel 3.3 Daftar Harga Satuan Pekerjaan
Harga Jumlah
No Uraian Bahan / Upah Sat Volume Satuan Harga
( Rp ) ( Rp)
- Upah Ererction m2 1.000 3,000.00 3,000.00
- Upah Pembongkaran dan Perapihan m2 1.000 2,500.00 2,500.00
Jumlah 59,500.00
Dibulatkan 59,500.00
7 Bouwplank ( m1 )
- Papan Borneo 3/20 m3 0.006 800,000.00 4,800.00
- Kaso Borneo 5/7 m3 0.003 700,000.00 2,100.00
- Paku kg 0.010 4,500.00 45.00
- Material Bantu ( Slang,Meni, dll ) ls 1.000 250.00 250.00
- Upah m1 1.000 1,750.00 1,750.00
Jumlah 8,945.00
Dibulatkan 8,940.00
8 Pasir Urug ( m3 )
- Pasir Urug m3 1.100 25,000.00 27,500.00
- Upah m3 1.100 4,500.00 4,950.00
Jumlah 32,450.00
Dibulatkan 32,450.00
9 Pondasi Batu Kali 1 : 4 ( m2 )
- Batu Belah m3 1.250 28,500.00 35,625.00
- Pasir Pasang m3 0.350 30,000.00 10,500.00
- Semen sak 3.000 23,500.00 70,500.00
- Alat Bantu ( Profil, ember, dll ) ls 1.000 2,500.00 2,500.00
- Upah m3 1.000 20,000.00 20,000.00
Jumlah 139,125.00
Dibulatkan 139,120.00
10 Pasangan Aanstamping ( m3 )
- Batu Belah m3 1.100 28,500.00 31,350.00
- Alat Bantu ls 1.000 2,000.00 2,000.00
- Upah m3 1.000 8,000.00 8,000.00
Jumlah 41,350.00
Dibulatkan 41,350.00
11 Pas. Dinding 1 Bata 1 : 5 ( m2 )
- Bata Merah bh 140.000 200.00 28,000.00
- Pasir Pasang ( berikut Brapen ) m3 0.060 30,000.00 1,800.00
- Semen ( berikut Brapen ) sak 0.300 23,500.00 7,050.00
- Upah m2 1.000 7,000.00 7,000.00
Jumlah 43,850.00
Dibulatkan 43,850.00
12 Pas. Dinding 1/2 Bata 1 : 5 ( m2 )
- Bata Merah bh 70.000 200.00 14,000.00
- Pasir Pasang m3 0.050 30,000.00 1,500.00
- Semen sak 0.150 23,500.00 3,525.00
- Alat Bantu ( andang ) ls 1.000 500.00 500.00
- Upah m2 1.000 3,500.00 3,500.00
Jumlah 23,025.00
Dibulatkan 23,020.00
13 Plesteran 1 : 4 ( m2 )
- Pasir Pasang m3 0.035 30,000.00 1,050.00
- Semen sak 0.100 23,500.00 2,350.00
- Alat Bantu (alat perata ) ls 1.000 500.00 500.00
- Upah m2 1.000 3,500.00 3,500.00
Tabel 3.3 Daftar Harga Satuan Pekerjaan
Harga Jumlah
No Uraian Bahan / Upah Sat Volume Satuan Harga
( Rp ) ( Rp)
Jumlah 7,400.00
Dibulatkan 7,400.00
14 Acian ( m2 )
- Semen sak 0.100 23,500.00 2,350.00
- Upah m2 1.000 3,500.00 3,500.00
Jumlah 5,850.00
Dibulatkan 5,850.00
15 Plesteran 1 pc : 4 psr + acian ( m2 )
- Plesteran 1 : 4 m2 1.000 7,400.00 7,400.00
- Acian m2 1.000 5,850.00 5,850.00
Jumlah 13,250.00
16 Plesteran + acian Beton ( m2 )
- Calbond ( perekat beton ) Ltr 0.250 9,000.00 2,250.00
- Plesteran 1 : 4 & Acian m2 1.000 13,250.00 13,250.00
Jumlah 15,500.00
17 Pas.Lantai Keramik 30 x 30 ( m2 )
- Keramik Lantai 30 x 30 dus 1.050 25,000.00 26,250.00
- Pasir Pasang m3 0.080 30,000.00 2,400.00
- Semen sak 0.120 23,500.00 2,820.00
- Alat Bantu ( Alat Potong ) ls 1.000 1,000.00 1,000.00
- Upah m2 1.000 6,000.00 6,000.00
Jumlah 38,470.00
Dibulatkan 38,470.00
18 Pas. Lantai 20/20 & Dinding 20/25 Km/Wc ( m2 )
- Keramik lantai 20/20 atau dinding 20/25 dus 1.100 28,000.00 30,800.00
- Pasir Pasang m3 0.050 30,000.00 1,500.00
- Semen sak 0.120 23,500.00 2,820.00
- Alat Bantu ( Alat Potong ) ls 1.000 1,000.00 1,000.00
- Upah m2 1.000 8,000.00 8,000.00
Jumlah 44,120.00
Dibulatkan 44,120.00
19 Pas.Plint Keramik 10 x 30 ( m1 )
- Keramik 30 x 30 m1 0.110 25,000.00 2,750.00
- Pasir Pasang m3 0.006 30,000.00 180.00
- Semen sak 0.015 23,500.00 352.50
- Alat Bantu ( Alat Potong & paku) ls 1.000 250.00 250.00
- Upah m1 1.000 3,500.00 3,500.00
Jumlah 7,032.50
Dibulatkan 7,030.00
20 Rangka + Plafond Triplek 6 mm ( m2 )
- Kayu Borneo m3 0.016 700,000.00 11,200.00
- Penggantung ls 1.000 1,000.00 1,000.00
- Paku kg 0.100 4,500.00 450.00
- Alat Bantu ( Andang & meni kayu ) ls 1.000 2,500.00 2,500.00
- Upah Rangka m2 1.000 3,000.00 3,000.00
- Triplek t = 6 mm lbr 0.380 40,000.00 15,200.00
- Pake triplek kg 0.050 7,500.00 375.00
- Upah Pasang triplek m2 1.000 2,000.00 2,000.00
Jumlah 35,725.00
Dibulatkan 35,720.00
21 Rangka + Plafond Gypsum 9 mm ( m2 )
Tabel 3.3 Daftar Harga Satuan Pekerjaan
Harga Jumlah
No Uraian Bahan / Upah Sat Volume Satuan Harga
( Rp ) ( Rp)
- Kayu Borneo m3 0.016 700,000.00 11,200.00
- Penggantung ls 1.000 1,000.00 1,000.00
- Paku kg 0.100 4,500.00 450.00
- Alat Bantu ( Andang & meni kayu ) ls 1.000 2,500.00 2,500.00
- Upah Rangka m2 1.000 3,000.00 3,000.00
- Gypsum board 9 mm lbr 0.400 24,000.00 9,600.00
- Skrup Ls 1.000 2,500.00 2,500.00
- Upah Pasang gypsum m2 1.000 2,500.00 2,500.00
Jumlah 32,750.00
Dibulatkan 32,750.00
22 Residu / Sulignem ( m2 )
- Residu Kg 0.500 2,500.00 1,250.00
- Alat Bantu ls 1.000 100.00 100.00
- Upah m2 1.000 750.00 750.00
Jumlah 2,100.00
Dibulatkan 2,100.00
23 Atap Genteng Palentong ( m2 )
- Genteng Palentong bh 25.000 900.00 22,500.00
- Alat bantu ( Andang ) ls 1.000 250.00 250.00
- Upah m2 1.000 2,500.00 2,500.00
Jumlah 25,250.00
Dibulatkan 25,250.00
24 Gording ( m3 )
- Kayu Borneo m3 1.150 750,000.00 862,500.00
- Material bantu ( Paku,baud,aisan, dll ) ls 1.000 100,000.00 100,000.00
- Upah m3 1.000 200,000.00 200,000.00
Jumlah 1,162,500.00
Dibulatkan 1,162,500.00
25 Rangka Atap Kaso ( m2 )
- Kayu kaso 5/7 & Reng 2/3 Borneo m3 0.015 700,000.00 10,500.00
- Paku 5 s/d 7 cm kg 0.100 4,500.00 450.00
- Alat bantu ls 1.000 250.00 250.00
- Upah m2 1.000 3,000.00 3,000.00
Jumlah 14,200.00
Dibulatkan 14,200.00
26 Pengecatan Plafond & Dinding ( m2 )
- Cat Catylac ex ICI kg 0.450 9,000.00 4,050.00
- Plamir kg 0.250 5,500.00 1,375.00
- Peralatan Bantu ls 1.000 200.00 200.00
- Upah m2 1.000 900.00 900.00
Jumlah 6,525.00
Dibulatkan 6,520.00
27 Pengecatan Kayu ( m2 )
- Cat Kayu kg 0.300 22,000.00 6,600.00
- Plamir Kayu kg 0.200 9,000.00 1,800.00
- Peralatan Bantu ls 1.000 250.00 250.00
- Upah m2 1.000 1,500.00 1,500.00
Jumlah 10,150.00
Dibulatkan 10,100.00
28 PVC 1/2" Class " AW "( m1 )
- Pipa 1/2 " btg 0.300 15,000.00 4,500.00
Tabel 3.3 Daftar Harga Satuan Pekerjaan
Harga Jumlah
No Uraian Bahan / Upah Sat Volume Satuan Harga
( Rp ) ( Rp)
- Acc ls 1.000 1,600.00 1,600.00
- Upah pasang ls 1.000 3,250.00 3,250.00
Jumlah 9,350.00
Dibulatkan 9,350.00
29 PVC 3/4" Class " AW "( m1 )
- Pipa 3/4 " btg 0.300 18,000.00 5,400.00
- Acc ls 1.000 2,000.00 2,000.00
- Upah pasang ls 1.000 3,500.00 3,500.00
Jumlah 10,900.00
Dibulatkan 10,900.00
30 PVC 1" Class " AW "( m1 )
- Pipa 1 " btg 0.300 25,000.00 7,500.00
- Acc ls 1.000 2,500.00 2,500.00
- Upah pasang ls 1.000 4,000.00 4,000.00
Jumlah 14,000.00
Dibulatkan 14,000.00
31 PVC 4" Class " AW "( m1 )
- Pipa btg 0.275 100,000.00 27,500.00
- Acc ls 1.000 3,500.00 3,500.00
- Upah pasang ls 1.000 4,000.00 4,000.00
Jumlah 35,000.00
Dibulatkan 35,000.00
32 Urugan Sirtu ( m3 )
- Sirtu m3 1.100 22,000.00 24,200.00
- Upah penghamparan m3 1.100 3,000.00 3,300.00
- Upah Pemadatan m3 1.000 2,000.00 2,000.00
Jumlah 29,500.00
Dibulatkan 29,500.00
Tabel 3.4 Daftar Harga Satuan Pekerjaan Beton
Volume Harga Satuan Jumlah
No Uraian Pekerjaan Besi Beton Bekisting Besi Beton Bekisting Harga Dibulatkan
(Kg) (m3) (m2) (Kg) (m3) (m2) (Rp) (Rp)

~ Rabat Beton 1.00 3,410.00 219,500.00 219,500.00 219,500.00

~ Bangunan Kantor
1 Pondasi Strauss 200.00 1.00 3,410.00 310,600.00 992,600.00 992,600.00
2 Pile Cap PC1 120.00 1.00 4.70 3,410.00 310,600.00 28,500.00 853,750.00 853,750.00
PC2 115.00 1.00 3.50 3,410.00 310,600.00 28,500.00 802,500.00 802,500.00
3 Sloof : 20 x 30 200.00 1.00 10.00 3,410.00 310,600.00 28,500.00 1,277,600.00 1,277,600.00
20 x 40 250.00 1.00 10.00 3,410.00 310,600.00 28,500.00 1,448,100.00 1,448,100.00
4 Kolom Lt 1 : K1 210.00 1.00 10.00 3,410.00 310,600.00 59,500.00 1,621,700.00 1,621,700.00
K2 290.00 1.00 10.00 3,410.00 310,600.00 59,500.00 1,894,500.00 1,894,500.00
K3 290.00 1.00 10.00 3,410.00 310,600.00 59,500.00 1,894,500.00 1,894,500.00
Kolom Praktis 15 / 15 300.00 1.00 13.33 3,410.00 263,100.00 28,500.00 1,666,005.00 1,666,000.00
5 Kolom Lt 2 : K1 140.00 1.00 12.40 3,410.00 310,600.00 59,500.00 1,525,800.00 1,525,800.00
K2 340.00 1.00 12.40 3,410.00 310,600.00 59,500.00 2,207,800.00 2,207,800.00
K3 250.00 1.00 12.40 3,410.00 310,600.00 59,500.00 1,900,900.00 1,900,900.00
Kolom Praktis 15 / 15 300.00 1.00 13.33 3,410.00 263,100.00 28,500.00 1,666,005.00 1,666,000.00
6 Balok Lt 2 : B1 180.00 1.00 12.50 3,410.00 310,600.00 59,500.00 1,668,150.00 1,668,150.00
B2 120.00 1.00 10.00 3,410.00 310,600.00 59,500.00 1,314,800.00 1,314,800.00
B3 200.00 1.00 10.00 3,410.00 310,600.00 59,500.00 1,587,600.00 1,587,600.00
B4 230.00 1.00 12.50 3,410.00 310,600.00 59,500.00 1,838,650.00 1,838,650.00
B5 130.00 1.00 7.26 3,410.00 310,600.00 59,500.00 1,185,870.00 1,185,870.00
B6 130.00 1.00 7.26 3,410.00 310,600.00 59,500.00 1,185,870.00 1,185,870.00
B7 140.00 1.00 7.21 3,410.00 310,600.00 59,500.00 1,216,995.00 1,216,990.00
B8 140.00 1.00 7.21 3,410.00 310,600.00 59,500.00 1,216,995.00 1,216,990.00
B9 260.00 1.00 13.34 3,410.00 310,600.00 59,500.00 1,990,930.00 1,990,930.00
Ring Balok 15 / 20 300.00 1.00 13.33 3,410.00 263,100.00 28,500.00 1,666,005.00 1,666,000.00
7 Balok Atap : B1 205.00 1.00 13.00 3,410.00 310,600.00 59,500.00 1,783,150.00 1,783,150.00
B2 205.00 1.00 13.00 3,410.00 310,600.00 59,500.00 1,783,150.00 1,783,150.00
B3 160.00 1.00 12.50 3,410.00 310,600.00 59,500.00 1,599,950.00 1,599,950.00
Tabel 3.4 Daftar Harga Satuan Pekerjaan Beton
Volume Harga Satuan Jumlah
No Uraian Pekerjaan Besi Beton Bekisting Besi Beton Bekisting Harga Dibulatkan
(Kg) (m3) (m2) (Kg) (m3) (m2) (Rp) (Rp)
B4 185.00 1.00 8.50 3,410.00 310,600.00 59,500.00 1,447,200.00 1,447,200.00
B5 145.00 1.00 8.50 3,410.00 310,600.00 59,500.00 1,310,800.00 1,310,800.00
B6 175.00 1.00 8.50 3,410.00 310,600.00 59,500.00 1,413,100.00 1,413,100.00
B7 185.00 1.00 8.50 3,410.00 310,600.00 59,500.00 1,447,200.00 1,447,200.00
Ring Balok 15 / 20 300.00 1.00 13.33 3,410.00 263,100.00 28,500.00 1,666,005.00 1,666,000.00
8 Lantai beton T = 12 cm cor insitu 180.00 1.00 8.33 3,410.00 310,600.00 59,500.00 1,420,035.00 1,420,030.00
9 Lantai beton atap T = 10 cm 135.00 1.00 10.00 3,410.00 310,600.00 59,500.00 1,365,950.00 1,365,950.00

~ Bangunan Gudang , Bengkel & Kantor :

1 Pondasi Straus 200.00 1.00 - 3,410.00 310,600.00 - 992,600.00 992,600.00
2 Pile Cap : PC1 120.00 1.00 4.70 3,410.00 310,600.00 28,500.00 853,750.00 853,750.00
PC2 115.00 1.00 3.50 3,410.00 310,600.00 28,500.00 802,500.00 802,500.00
3 Sloof : 20 x 30 200.00 1.00 10.00 3,410.00 310,600.00 28,500.00 1,277,600.00 1,277,600.00
20 x 40 250.00 1.00 10.00 3,410.00 310,600.00 28,500.00 1,448,100.00 1,448,100.00
4 Kolom Lt 1 : C1 320.00 1.00 13.34 3,410.00 310,600.00 59,500.00 2,195,530.00 2,195,530.00
C2 190.00 1.00 13.34 3,410.00 310,600.00 59,500.00 1,752,230.00 1,752,230.00
C3 385.00 1.00 22.38 3,410.00 310,600.00 59,500.00 2,955,060.00 2,955,060.00
C4 330.00 1.00 13.34 3,410.00 310,600.00 59,500.00 2,229,630.00 2,229,630.00
Kolom Praktis 15 / 15 300.00 1.00 13.33 3,410.00 263,100.00 28,500.00 1,666,005.00 1,666,000.00
5 Kolom Lt 2 : C1 285.00 1.00 13.34 3,410.00 310,600.00 59,500.00 2,076,180.00 2,076,180.00
C2 175.00 1.00 13.34 3,410.00 310,600.00 59,500.00 1,701,080.00 1,701,080.00
C4 295.00 1.00 13.34 3,410.00 310,600.00 59,500.00 2,110,280.00 2,110,280.00
Kolom Praktis 15 / 15 300.00 1.00 13.33 3,410.00 263,100.00 28,500.00 1,666,005.00 1,666,000.00
6 Balok Lt 2 : B1 275.00 1.00 13.34 3,410.00 310,600.00 59,500.00 2,042,080.00 2,042,080.00
B2 155.00 1.00 10.00 3,410.00 310,600.00 59,500.00 1,434,150.00 1,434,150.00
B3 150.00 1.00 10.00 3,410.00 310,600.00 59,500.00 1,417,100.00 1,417,100.00
B4 120.00 1.00 10.00 3,410.00 310,600.00 59,500.00 1,314,800.00 1,314,800.00
B5 265.00 1.00 10.00 3,410.00 310,600.00 59,500.00 1,809,250.00 1,809,250.00
B6 165.00 1.00 12.20 3,410.00 310,600.00 59,500.00 1,599,150.00 1,599,150.00
B7 165.00 1.00 12.20 3,410.00 310,600.00 59,500.00 1,599,150.00 1,599,150.00
Tabel 3.4 Daftar Harga Satuan Pekerjaan Beton
Volume Harga Satuan Jumlah
No Uraian Pekerjaan Besi Beton Bekisting Besi Beton Bekisting Harga Dibulatkan
(Kg) (m3) (m2) (Kg) (m3) (m2) (Rp) (Rp)
B8 285.00 1.00 13.34 3,410.00 310,600.00 59,500.00 2,076,180.00 2,076,180.00
Ring Balok 15 / 20 300.00 1.00 13.33 3,410.00 263,100.00 28,500.00 1,666,005.00 1,666,000.00
7 Balok Atap : 2B1 260.00 1.00 13.34 3,410.00 310,600.00 59,500.00 1,990,930.00 1,990,930.00
2B2 150.00 1.00 12.22 3,410.00 310,600.00 59,500.00 1,549,190.00 1,549,190.00
2B3 280.00 1.00 12.86 3,410.00 310,600.00 59,500.00 2,030,570.00 2,030,570.00
2B4 255.00 1.00 12.86 3,410.00 310,600.00 59,500.00 1,945,320.00 1,945,320.00
Ring Balok 15 / 20 300.00 1.00 13.33 3,410.00 263,100.00 28,500.00 1,666,005.00 1,666,000.00
8 Lantai beton T = 12 cm cor insitu 180.00 1.00 8.33 3,410.00 310,600.00 59,500.00 1,420,035.00 1,420,030.00
9 Listplank 120.00 1.00 13.33 3,410.00 310,600.00 59,500.00 1,512,935.00 1,512,930.00
10 Lantai beton atap T = 10 cm 135.00 1.00 10.00 3,410.00 310,600.00 59,500.00 1,365,950.00 1,365,950.00

Rabat beton tritisan + finishing (1 m3 ) :

Beton : 219,500.00
Finish : 65,000.00
Jumlah : 284,500.00
Lantai Kerja ( 1 m3 )
Beton : 219,500.00
Hamparan : 40,000.00
Jumlah : 259,500.00
Tabel 4.7 Daftar Harga Satuan Pekerjaan yang Dipercepat
Harga Jumlah
No Uraian Bahan / Upah Sat Volume Satuan Harga
( Rp ) ( Rp)
1 Beton K - 175 ( m3 )
- Split 1/2 m3 0.820 50,000.00 41,000.00
- Pasir Beton m3 0.540 65,000.00 35,100.00
- Semen sak 6.000 23,500.00 141,000.00
- Material Bantu (Bahan Bakar, dll ) ls 1.000 1,000.00 1,000.00
- Alat Bantu ( Molen, Vibrator, Ember, Dolag ) ls 1.000 5,000.00 5,000.00
- Upah m3 1.000 41,950.00 41,950.00
Jumlah 265,050.00
Dibulatkan 265,000.00
2 Beton Sloof K - 225 ( m3 )
- Split 1/2 m3 0.800 50,000.00 40,000.00
- Pasir Beton m3 0.540 65,000.00 35,100.00
- Semen sak 7.000 23,500.00 164,500.00
- Material Bantu (Bahan Bakar, dll ) ls 1.000 1,000.00 1,000.00
- Alat Bantu ( Molen, Vibrator, Ember, Dolag ) ls 1.000 5,000.00 5,000.00
- Upah m3 1.000 69,650.00 69,650.00
Jumlah 315,250.00
Dibulatkan 315,250.00
3 Beton Balok K - 225 ( m3 )
- Split 1/2 m3 0.800 50,000.00 40,000.00
- Pasir Beton m3 0.540 65,000.00 35,100.00
- Semen sak 7.000 23,500.00 164,500.00
- Material Bantu (Bahan Bakar, dll ) ls 1.000 1,000.00 1,000.00
- Alat Bantu ( Molen, Vibrator, Ember, Dolag ) ls 1.000 5,000.00 5,000.00
- Upah m3 1.000 68,100.00 68,100.00
Jumlah 313,700.00
Dibulatkan 313,700.00
4 Besi Beton Sloof ( Kg )
- Besi kg 1.100 2,275.00 2,502.50
- Kawat Beton kg 0.040 5,250.00 210.00
- Alat Bantu ( Alat Potong, dll ) ls 1.000 100.00 100.00
- Upah Fabrikasi kg 1.000 325.00 325.00
- Upah Erection kg 1.000 325.00 325.00
Jumlah 3,462.50
Dibulatkan 3,460.00
5 Besi Beton ( Kg )
- Besi kg 1.100 2,275.00 2,502.50
- Kawat Beton kg 0.040 5,250.00 210.00
- Alat Bantu ( Alat Potong, dll ) ls 1.000 100.00 100.00
- Upah Fabrikasi kg 1.000 315.00 315.00
- Upah Erection kg 1.000 315.00 315.00
Jumlah 3,442.50
Dibulatkan 3,440.00
6 Bekisting Sloof ( m2 )
- Kaso Borneo 5/7 ( 50 % ) m3 0.030 700,000.00 10,500.00
- Papan Borneo 2/20 ( 50 % ) m3 0.024 800,000.00 9,600.00
- Paku kg 0.200 4,500.00 900.00
- Upah Fabrikasi m2 1.000 2,680.00 2,680.00
- Upah Ererction m2 1.000 2,680.00 2,680.00
- Upah Pembongkaran dan Perapihan m2 1.000 2,680.00 2,680.00
Jumlah 29,040.00
Dibulatkan 29,040.00
Tabel 4.7 Daftar Harga Satuan Pekerjaan yang Dipercepat
Harga Jumlah
No Uraian Bahan / Upah Sat Volume Satuan Harga
( Rp ) ( Rp)
7 Bekisting Beton Praktis ( m2 )
- Kaso Borneo 5/7 ( 50 % ) m3 0.030 700,000.00 10,500.00
- Papan Borneo 2/20 ( 50 % ) m3 0.024 800,000.00 9,600.00
- Paku kg 0.200 4,500.00 900.00
- Upah Fabrikasi m2 1.000 2,620.00 2,620.00
- Upah Ererction m2 1.000 2,620.00 2,620.00
- Upah Pembongkaran dan Perapihan m2 1.000 2,620.00 2,620.00
Jumlah 28,860.00
Dibulatkan 28,860.00
8 Bekisting Struktur Kolom, Balok, Plat ( m2 )
- Kaso Borneo 5/7 ( 75 % ) m3 0.030 700,000.00 15,750.00
- Papan Borneo 2/20 ( 75 % ) m3 0.024 800,000.00 14,400.00
- Dolken ( 50 % ) btg 6.000 6,500.00 19,500.00
- Paku kg 0.300 4,500.00 1,350.00
- Material Bantu Ls 1.000 500.00 500.00
- Upah Fabrikasi m2 1.000 2,620.00 2,620.00
- Upah Ererction m2 1.000 3,150.00 3,150.00
- Upah Pembongkaran dan Perapihan m2 1.000 2,620.00 2,620.00
Jumlah 59,890.00
Dibulatkan 59,890.00
9 Pengecatan Plafond & Dinding Kantor ( m2 )
- Cat Catylac ex ICI kg 0.450 9,000.00 4,050.00
- Plamir kg 0.250 5,500.00 1,375.00
- Peralatan Bantu ls 1.000 200.00 200.00
- Upah m2 1.000 1,065.00 1,065.00
Jumlah 6,690.00
Dibulatkan 6,690.00
10 Pengecatan Plafond & Dinding Gudang ( m2 )
- Cat Catylac ex ICI kg 0.450 9,000.00 4,050.00
- Plamir kg 0.250 5,500.00 1,375.00
- Peralatan Bantu ls 1.000 200.00 200.00
- Upah m2 1.000 1,050.00 1,050.00
Jumlah 6,675.00
Dibulatkan 6,675.00
Tabel 4.8 Daftar Harga Satuan Pekerjaan Beton yang Dipercepat
Volume Harga Satuan Jumlah
No Uraian Pekerjaan Besi Beton Bekisting Besi Beton Bekisting Harga Dibulatkan
(Kg) (m3) (m2) (Kg) (m3) (m2) (Rp) (Rp)
~ Bangunan Kantor
1 Sloof : 20 x 30 200.00 1.00 10.00 3,460.00 315,250.00 29,040.00 1,297,650.00 1,297,650.00
20 x 40 250.00 1.00 10.00 3,460.00 315,250.00 29,040.00 1,470,650.00 1,470,650.00
2 Balok Lt 2 : B1 180.00 1.00 12.50 3,440.00 313,700.00 59,890.00 1,681,525.00 1,681,520.00
B2 120.00 1.00 10.00 3,440.00 313,700.00 59,890.00 1,325,400.00 1,325,400.00
B3 200.00 1.00 10.00 3,440.00 313,700.00 59,890.00 1,600,600.00 1,600,600.00
B4 230.00 1.00 12.50 3,440.00 313,700.00 59,890.00 1,853,525.00 1,853,520.00
B5 130.00 1.00 7.26 3,440.00 313,700.00 59,890.00 1,195,701.40 1,195,700.00
B6 130.00 1.00 7.26 3,440.00 313,700.00 59,890.00 1,195,701.40 1,195,700.00
B7 140.00 1.00 7.21 3,440.00 313,700.00 59,890.00 1,227,106.90 1,227,100.00
B8 140.00 1.00 7.21 3,440.00 313,700.00 59,890.00 1,227,106.90 1,227,100.00
B9 260.00 1.00 13.34 3,440.00 313,700.00 59,890.00 2,007,032.60 2,007,030.00
Ring Balok 15 / 20 300.00 1.00 13.33 3,440.00 265,000.00 28,860.00 1,681,703.80 1,681,700.00

~ Bangunan Gudang, Kantor dan Bengkel

1 Sloof : 20 x 30 200.00 1.00 10.00 3,460.00 315,250.00 29,040.00 1,297,650.00 1,297,650.00
20 x 40 250.00 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
Harga Jumlah
No Uraian Pekerjaan Volume Satuan Harga
( Rp ) ( Rp )

I PEKERJAAN PERSIAPAN
1.1 Gudang bahan / Ruang direksi 1 ls 1,000,000.00 1,000,000.00
1.2 Pasang Bouwplank 1 ls 250,000.00 250,000.00

II PEKERJAAN PONDASI
2.1 Gali & bongkar pondasi lama 79.206 m3 12,500.00 990,075.00
2.2 Urugan tanah kembali 19.17 m3 4,000.00 76,680.00
2.3 Pasir urug lantai kerja 6.154 m3 32,450.00 199,697.30
2.4 Lantai kerja 3.011 m3 259,500.00 781,354.50
2.5 Pasangan Pondasi Batu Belah ( 1 : 4 ) 29.028 m3 139,120.00 4,038,375.36
2.6 Pengurugan sirtu t = 30 cm dipadatkan 28.365 m3 29,500.00 836,767.50

III PEKERJAAN BETON BERTULANG ( K - 225 )

3.1 Pondasi Tiang Pancang TCP - 32 kedalaman 6 m 15.00 ttk 375,000.00 5,625,000.00
3.2 Pile Cap
- PC1 1.80625 m3 853,750.00 1,542,085.94
- PC2 3.71875 m3 802,500.00 2,984,296.88
3.3 Sloof
- Sloof 20 x 30 1.578 m3 1,277,600.00 2,016,052.80
- Sloof 20 x 40 5.592 m3 1,448,100.00 8,097,775.20
3.4 Kolom Lt. 1
- K1 2.136 m3 1,621,700.00 3,463,951.20
- K2 1.424 m3 1,894,500.00 2,697,768.00
- K3 3.56 m3 1,894,500.00 6,744,420.00
- Kolom praktis ( 15/15 ) 1.2825 m3 1,666,000.00 2,136,645.00
3.5 Kolom Lt. 2
- K1 0.972 m3 1,525,800.00 1,483,077.60
- K2 0.648 m3 2,207,800.00 1,430,654.40
- K3 1.62 m3 1,900,900.00 3,079,458.00
- Kolom praktis ( 15/15 ) 0.945 m3 1,666,000.00 1,574,370.00
3.6 Balok Lt. 2
- B1 1.296 m3 1,668,150.00 2,161,922.40
- B2 3.525 m3 1,314,800.00 4,634,670.00
- B3 0.525 m3 1,587,600.00 833,490.00
- B4 0.936 m3 1,838,650.00 1,720,976.40
- B5 1.70625 m3 1,185,870.00 2,023,390.69
- B6 5.11875 m3 1,185,870.00 6,070,172.06
- B7 1.70625 m3 1,216,990.00 2,076,489.19
- B8 1.70625 m3 1,216,990.00 2,076,489.19
- B9 0.09 m3 1,990,930.00 179,183.70
- Ring balk 15/20 0.609 m3 1,666,000.00 1,014,594.00
3.7 Balok Atap
- B1 1.134 m3 1,783,150.00 2,022,092.10
- B2 1.134 m3 1,783,150.00 2,022,092.10
- B3 2.916 m3 1,599,950.00 4,665,454.20
- B4 0.45 m3 1,447,200.00 651,240.00
- B5 6.75 m3 1,310,800.00 8,847,900.00
- B6 1.35 m3 1,413,100.00 1,907,685.00
- B7 0.45 m3 1,447,200.00 651,240.00
- Ring balk 15/20 0.441 m3 1,666,000.00 734,706.00
3.8 Lantai beton t = 12 cm ( cor insitu ) 1.89 m3 1,420,030.00 2,683,856.70
3.9 Lantai beton HCS t = 12 cm 130.05 m2 115,000.00 14,955,750.00
3.10 Lantai beton t = 10 cm ( atap ) 4.05 m3 1,365,950.00 5,532,097.50
3.11 Listplank 0.73 m3 1,512,930.00 1,096,874.25
Tabel 3.5 Rencana Anggaran Biaya Bangunan Kantor
Harga Jumlah
No Uraian Pekerjaan Volume Satuan Harga
( Rp ) ( Rp )
IV PEKERJAAN DINDING & LANTAI
4.1 Pasangan dinding 1/2 bata 1 : 5 411.548 m2 23,020.00 9,473,834.96
4.2 Pasangan dinding 1 bata 1 : 5 23.295 m2 43,850.00 1,021,485.75
4.3 Plesteran dinding 1 : 4 799.925 m2 13,250.00 10,599,006.25
4.4 Plesteran listplank berikut profil 14.5 m2 20,000.00 290,000.00
4.5 Pasangan keramik 30 x 30 279.36 m2 38,470.00 10,746,979.20
4.6 Pasangan keramik 20 x 20 12.24 m2 44,120.00 540,028.80
4.7 Pasangan keramik dinding 20 x 25 54.4 m2 44,120.00 2,400,128.00
4.8 Plint keramik setinggi 10 cm 154.5 m' 7,030.00 1,086,135.00

V PEKERJAAN PLAFOND
5.1 Plafond Gypsum + rangka ( 0,6 x 0,6 ) 187.86 m2 32,750.00 6,152,415.00
5.2 Profil Gypsum t = 5 cm 167.7 m' 7,500.00 1,257,750.00
5.3 Plafond Tripleks + rangka ( 0,6 x 0,6 ) 103.74 m2 35,720.00 3,705,592.80
5.4 Profil Kayu t = 3 cm 62.8 m' 6,000.00 376,800.00

VI PEKERJAAN ATAP
6.1 Pemasangan kuda - kuda baja 1 ls 1,076,000.00 1,076,000.00
6.2 Pasang Gording ( 8/15 ) 0.9 m3 1,162,500.00 1,046,250.00
6.3 Pasang Reng dan Kaso 140.292 m2 14,200.00 1,992,146.40
6.4 Pasang Genteng Palentong 140.292 m2 25,250.00 3,542,373.00
6.5 Talang Beton ( t = 12 cm ) 6.8256 m3 1,420,030.00 9,692,556.77
6.6 Pasang Pipa AW dia. 4" 66.9 m' 35,000.00 2,341,500.00
6.7 Residu Rangka Atap 1 ls 250,000.00 250,000.00
6.8 Pemasangan nok genteng 29.2 m' 30,000.00 876,000.00

VII PEKERJAAN SANITASI

7.1 Septic tank beton bertulang 2.23 m3 900,000.00 2,007,000.00
7.2 Saluran air kotor dia. 4" 30.5 m1 35,000.00 1,067,500.00
7.3 Saluran air bekas dia. 3" 33.5 m1 27,500.00 921,250.00
7.4 Saluran air bersih dia. 1" 6 m1 14,000.00 84,000.00
7.5 Saluran air bersih dia. 3/4" 32.5 m1 10,900.00 354,250.00
7.6 Saluran air bersih dia. 1/2" 13 m1 9,350.00 121,550.00
7.7 Bak kontrol 2 bh 25,000.00 50,000.00
7.8 Closet jongkok C - "TOTO Standard " 4 bh 80,000.00 320,000.00
7.9 Bak cuci stainless steel dapur ex Meiwa 1 bh 200,000.00 200,000.00
7.10 Kran KM/WC 4 bh 105,000.00 420,000.00
7.11 Wastafel LW - 230 J " TOTO " & kran 2 bh 700,000.00 1,400,000.00
7.12 Floor Drain 4 bh 100,000.00 400,000.00
7.13 Shower ex ISANO lengkap kran shower ex San-Ei 4 bh 175,000.00 700,000.00
7.14 Urunoir Type Muslim U-57 M ex "TOTO" 2 bh 800,000.00 1,600,000.00
7.15 Pembatas antara urinoir A-100 ex " Toto" 1 bh 350,000.00 350,000.00

VIII PEKERJAAN PINTU & JENDELA

8.1 Kusen Singkil 1.92138 m3 3,200,000.00 6,148,416.00
8.2 Daun Pintu double teakwood 5 bh 250,000.00 1,250,000.00
8.3 Daun Pintu Teakwood Formika 5 bh 375,000.00 1,875,000.00
8.4 Kaca Polos 5 mm "ASAHI " 28.704 m2 37,500.00 1,076,400.00
8.5 Engsel Pintu 30 bh 4,000.00 120,000.00
8.6 Kunci Pintu ( SES - 204 ) 8 bh 100,000.00 800,000.00
8.7 Engsel Jendela 54 bh 3,500.00 189,000.00
8.8 Spring Knip / kunci Jendela 27 bh 5,000.00 135,000.00
8.9 List Jendela 150.18 m' 3,000.00 450,540.00
8.10 Glass Block ex Mulia 40 bh 12,500.00 500,000.00
8.11 Roster 16 bh 4,500.00 72,000.00
Tabel 3.5 Rencana Anggaran Biaya Bangunan Kantor
Harga Jumlah
No Uraian Pekerjaan Volume Satuan Harga
( Rp ) ( Rp )
IX PEKERJAAN INSTALASI LISTRIK & TELEPHONE
9.1 Titik lampu 37 bh 55,000.00 2,035,000.00
9.2 Stop kontak 8 bh 8,500.00 68,000.00
9.3 Titik telephone 4 bh 60,000.00 240,000.00
9.4 Saklar seri 12 bh 10,000.00 120,000.00
9.5 Saklar engkel 2 bh 7,500.00 15,000.00
9.6 Panel berikut kabelnya lengkap gronuding 2 bh 750,000.00 1,500,000.00

X PEKERJAAN FINISHING
10.1 Pengecatan dinding 789.205 m2 6,520.00 5,145,616.60
10.2 Pengecatan plafond 324 m2 6,520.00 2,112,480.00
10.3 Pengecatan Kusen dan daun pintu 1 ls 500,000.00 500,000.00
10.4 Pengecatan list gypsum dan kayu 1 ls 75,000.00 75,000.00

XI PEMBUATAN RUANG FILE

11.1 Balok 8/15 Kamper Medan 0.4824 m3 1,800,000.00 868,320.00
11.2 Kaso 5/7 Kamper Medan 0.4844 m3 1,800,000.00 871,920.00
11.3 Tiang 15/15 Kamper Medan 0.3948 m3 1,800,000.00 710,640.00
11.4 Tangga lebar = 60 cm ( Papan 3/20 ) 0.0792 m3 1,800,000.00 142,560.00
11.5 Multiplek t = 12 mm 42.64 m2 32,500.00 1,385,800.00
11.6 Finishing kayu dicat 1 ls 1,000,000.00 1,000,000.00

XII PEMBUATAN PARTISI DINDING

12.1 Kusen Pipa Hollow 4 x 4 x 0,3 235.4 m' 20,000.00 4,708,000.00
12.2 Gypsum t = 9 mm ( Doubel kiri & kanan ) 104.7 m2 27,000.00 2,826,900.00
12.3 Pintu Doubel Teakwood 3 bh 250,000.00 750,000.00
12.4 Jendela 6 bh 100,000.00 600,000.00
12.5 Kaca polos 9.4 m2 37,500.00 352,500.00

XIII PEMASANGAN WATER PROOFING

13.1 Waterproof WC Lt.2 1 ls 150,000.00 150,000.00
13.2 Waterproof talang beton 1 ls 1,500,000.00 1,500,000.00

XIV PEMASANGAN BATU ALAM PALIMANAN 13.5 m2 85,000.00 1,147,500.00

XV PEKERJAAN LAIN - LAIN

15.1 Daun jendela 27 bh 90,000.00 2,430,000.00
15.2 Hak angin kait 27 bh 2,500.00 67,500.00
15.3 Grendel Tanam / Espagnolete untuk pintu doubel 2 bh 40,000.00 80,000.00
15.4 Urugan pasir ( di atas sirtu ) t = 5 cm 4.771 m3 32,450.00 154,818.95
15.5 Titik Stop Kontak 8 bh 55,000.00 440,000.00
15.6 Outlet telephone 4 bh 35,000.00 140,000.00
15.7 Kelengkapan partisi :
- Kusen pintu & jendela kayu singkil 0.258 m3 3,200,000.00 825,600.00
- Kunci pintu 3 bh 100,000.00 300,000.00
- Engsel pintu 9 bh 4,000.00 36,000.00
- Engsel jendela 12 bh 3,500.00 42,000.00
- Hak angin kait 6 bh 2,500.00 15,000.00
- Spring knip / kunci jendela 6 bh 5,000.00 30,000.00
- Plint kayu Kamper singkil 1/10 finish cat kayu 73.8 m' 12,500.00 922,500.00
- Cat dinding gypsum 209.4 m2 6,520.00 1,365,288.00
15.8 Pemasangan armature 37 bh 2,500.00 92,500.00
Total (Real Cost) 246,456,201.63
Jasa Kontraktor 5% 12,322,810.08
Total 258,779,011.71
PPN 10% 25,877,901.17
Biaya Total 284,656,912.88
Tabel 3.5 Rencana Anggaran Biaya Bangunan Kantor
Harga Jumlah
No Uraian Pekerjaan Volume Satuan Harga
( Rp ) ( Rp )
Dibulatkan 284,656,000.00
Tabel 4.9 Biaya Pekerjaan yang Dipercepat Pada Bangunan Kantor
Harga Satuan Selisih Jumlah Harga Selisih
Nama Uraian Kegiatan Volume Normal Dipercepat Harga Satuan Normal Dipercepat Jumlah Harga
(Rp) ( Rp ) (Rp) (Rp) ( Rp ) (Rp)
A Pasang Bouwplank 1 ls 250,000.00 300,000.00 50,000.00 250,000.00 300,000.00 50,000.00

C Gali & bongkar pondasi lama 79.206 m3 12,500.00 16,150.00 3,650.00 990,075.00 1,279,176.90 289,101.90

G Pondasi Tiang Pancang TCP - 32 15.00 ttk 375,000.00 396,500.00 21,500.00 5,625,000.00 5,947,500.00 322,500.00

I Sloof
- Sloof 20 x 30 1.578 m3 1,277,600.00 1,297,650.00 20,050.00 2,016,052.80 2,047,691.70 31,638.90
- Sloof 20 x 40 5.592 m3 1,448,100.00 1,470,650.00 22,550.00 8,097,775.20 8,223,874.80 126,099.60

L Balok Lt. 2
- B1 1.296 m3 1,668,150.00 1,681,520.00 13,370.00 2,161,922.40 2,179,249.92 17,327.52
- B2 3.525 m3 1,314,800.00 1,325,400.00 10,600.00 4,634,670.00 4,672,035.00 37,365.00
- B3 0.525 m3 1,587,600.00 1,600,600.00 13,000.00 833,490.00 840,315.00 6,825.00
- B4 0.936 m3 1,838,650.00 1,853,520.00 14,870.00 1,720,976.40 1,734,894.72 13,918.32
- B5 1.70625 m3 1,185,870.00 1,195,700.00 9,830.00 2,023,390.69 2,040,163.13 16,772.44
- B6 5.11875 m3 1,185,870.00 1,195,700.00 9,830.00 6,070,172.06 6,120,489.38 50,317.31
- B7 1.70625 m3 1,216,990.00 1,227,100.00 10,110.00 2,076,489.19 2,093,739.38 17,250.19
- B8 1.70625 m3 1,216,990.00 1,227,100.00 10,110.00 2,076,489.19 2,093,739.38 17,250.19
- B9 0.09 m3 1,990,930.00 2,007,030.00 16,100.00 179,183.70 180,632.70 1,449.00
- Ring balk 15/20 0.609 m3 1,666,000.00 1,681,700.00 15,700.00 1,014,594.00 1,024,155.30 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 789.205 m2 6,520.00 6,690.00 170.00 5,145,616.60 5,279,781.45 134,164.85
- Pengecatan plafond 324 m2 6,520.00 6,690.00 170.00 2,112,480.00 2,167,560.00 55,080.00
- Pengecatan Kusen dan daun pintu 1 ls 500,000.00 550,000.00 50,000.00 500,000.00 550,000.00 50,000.00
- Pengecatan list gypsum dan kayu 1 ls 75,000.00 85,000.00 10,000.00 75,000.00 85,000.00 10,000.00
Total 1,311,572.98
Tabel 4.11 Perhitungan Cost Slope Bangunan Kantor
Normal Dipercepat Cost
Nama Kegiatan Waktu Biaya Waktu Biaya Slope
(hari) (Rp) (hari) (Rp) (Rp/ hari)
A Pasang Bouwplank 7 250,000.00 5 300,000.00 25,000.00
B Gudang bahan / Ruang direksi 5 1,000,000.00 5 1,000,000.00
C Gali & bongkar pondasi lama 7 990,075.00 5 1,279,176.90 144,550.95
D Urugan tanah kembali + urugan sirtu 12 913,447.50 12 913,447.50
E Pasir urug lantai kerja + lantai kerja 6 981,051.80 6 981,051.80
F Pasangan Pondasi Batu Belah ( 1 : 4 ) 18 4,038,375.36 18 4,038,375.36
G Pondasi Tiang Pancang TCP - 32 7 5,625,000.00 5 5,947,500.00 161,250.00
H Pile Cap 7 4,526,382.81 7 4,526,382.81
I Sloof 14 10,113,828.00 13 10,271,566.50 157,738.50
J Kolom Lt. 1 10 15,042,784.20 10 15,042,784.20
K Kolom Lt. 2 14 7,567,560.00 14 7,567,560.00
L Balok Lt. 2 21 22,791,377.63 20 22,979,413.89 188,036.27
M Balok Atap 21 21,502,409.40 21 21,502,409.40
N Lantai beton t = 12 cm ( cor insitu ) 10 2,683,856.70 10 2,683,856.70
O Lantai beton HCS t = 12 cm 7 14,955,750.00 7 14,955,750.00
P Lantai beton t = 10 cm ( atap ) 10 5,532,097.50 10 5,532,097.50
Q Listplank 7 1,096,874.25 7 1,096,874.25
R Pekerjaan dinding Lt.1 28 10,692,163.48 28 10,692,163.48
S Pekerjaan lantai Lt.1 28 7,386,635.50 28 7,386,635.50
T Pekerjaan dinding Lt.2 28 10,692,163.48 28 10,692,163.48
U Pekerjaan lantai Lt.2 28 7,386,635.50 28 7,386,635.50
V Pekerjaan plafond + rangka Lt.1 30 5,746,278.90 30 5,746,278.90
W Pekerjaan plafond + rangka Lt.2 30 5,746,278.90 30 5,746,278.90
X Pemasangan kuda - kuda baja 28 1,076,000.00 28 1,076,000.00
Y Pasang Gording ( 8/15 ) 10 1,046,250.00 10 1,046,250.00
Z Pasang Reng dan Kaso 12 1,992,146.40 12 1,992,146.40
AA Pasang Genteng Palentong 14 3,542,373.00 14 3,542,373.00
AB Talang Beton ( t = 12 cm ) + pipa AW dia.4" 10 12,034,056.77 10 12,034,056.77
AC Residu Rangka Atap 5 250,000.00 5 250,000.00
AD Pemasangan nok genteng 10 876,000.00 10 876,000.00
AE Sanitasi Lt.1 28 3,969,275.00 28 3,969,275.00
AF Sanitasi Lt.2 21 3,969,275.00 21 3,969,275.00
AG Septic tank beton + bak kontrol 21 2,057,000.00 21 2,057,000.00
AH Kusen Lt.1 14 3,074,208.00 14 3,074,208.00
AI Pintu & Jendela Lt.1 21 3,233,970.00 21 3,233,970.00
AJ Kusen Lt.2 14 3,074,208.00 10 3,129,159.47 13,737.87
AK Pintu & Jendela Lt.2 28 3,233,970.00 28 3,233,970.00
AL Instalasi listrik & telepon Lt.1 28 1,989,000.00 28 1,989,000.00
AM Instalasi listrik & telepon Lt.2 35 1,989,000.00 35 1,989,000.00
AN Pekerjaan finishing 66 7,833,096.60 54 8,082,341.45 20,770.40
AO Pembuatan ruang file 50 4,979,240.00 50 4,979,240.00
AP Pembuatan partisi dinding 35 9,237,400.00 35 9,237,400.00
AQ Waterproofing WC Lt.2 4 150,000.00 4 150,000.00
AR Waterproofing talang beton 10 1,500,000.00 10 1,500,000.00
AS Pemasangan batu alam palimanan 35 1,147,500.00 35 1,147,500.00
AT Pekerjaan lain-lain 52 6,941,206.95 52 6,941,206.95
Total (Real Cost) 246,456,201.63 247,767,774.61
Jasa Kontraktor 5% 12,322,810.08 12,388,388.73
Total 258,779,011.71 260,156,163.34
PPN 10% 25,877,901.17 26,015,616.33
Biaya Total 284,656,912.88 286,171,779.67
Dibulatkan 284,656,000.00 286,171,000.00
2 50,000.00
0
2 289,101.90
0
0
0
2 322,500.00
0
1 157,738.50
0
0
1 188,036.27
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4 54,951.47
0
0
0
12 249,244.85
0
0
0
0
0
24
1,311,572.98 1,311,572.98
0.5322

1,515,000.00
0.5322
Tabel 3.6 Rencana Anggaran Biaya Bangunan Gudang, Kantor dan Bengkel
Harga Jumlah
No Uraian Pekerjaan Volume Satuan Harga
( Rp ) ( Rp )

I PEKERJAAN PERSIAPAN
1.1 Pasang Bouwplank 1 ls 250,000.00 250,000.00

II PEKERJAAN PONDASI
2.1 Gali & bongkar pondasi lama 63.66 m3 12,500.00 795,750.00
2.2 Urugan tanah kembali 19.19 m3 4,000.00 76,760.00
2.3 Pasir urug lantai kerja dipadatkan 4.6506 m3 32,450.00 150,911.97
2.4 Lantai kerja ( berikut untuk bengkel ) 5.0657 m3 259,500.00 1,314,549.15
2.5 Pasangan Pondasi Batu Belah ( 1 : 4 ) 24.6214 m3 139,120.00 3,425,329.17
2.6 Pengurugan sirtu t = 30 cm dipadatkan 30.325 m3 29,500.00 894,587.50

III PEKERJAAN BETON BERTULANG ( K - 225 )

3.1 Pondasi Tiang Pancang TCP - 32 kedalaman 6 m 14.000 ttk 375,000.00 5,250,000.00
3.2 Pile Cap
- PC1 2.89 m3 853,750.00 2,467,337.50
- PC2 2.23 m3 802,500.00 1,789,575.00
3.3 Sloof
- Sloof 20 x 30 0.526 m3 1,277,600.00 672,017.60
- Sloof 20 x 40 6.4272 m3 1,448,100.00 9,307,228.32
3.4 Kolom Lt. 1
- C1 2.403 m3 2,195,530.00 5,275,858.59
- C2 1.2015 m3 1,752,230.00 2,105,304.35
- C3 0.1869 m3 2,955,060.00 552,300.71
- C4 0.801 m3 2,229,630.00 1,785,933.63
- Kolom praktis ( 15/15 ) 0.818 m3 1,666,000.00 1,362,788.00
3.5 Kolom Lt. 2
- C1 1.35 m3 2,076,180.00 2,802,843.00
- C2 0.675 m3 1,701,080.00 1,148,229.00
- C4 0.45 m3 2,110,280.00 949,626.00
- Kolom praktis 0.78 m3 1,666,000.00 1,299,480.00
3.6 Balok Lt. 2
- B1 0.8148 m3 2,042,080.00 1,663,886.78
- B2 0.97875 m3 1,434,150.00 1,403,674.31
- B3 2.635 m3 1,417,100.00 3,734,058.50
- B4 2.875 m3 1,314,800.00 3,780,050.00
- B5 0.5625 m3 1,809,250.00 1,017,703.13
- B6 2.3805 m3 1,599,150.00 3,806,776.58
- B7 0.2565 m3 1,599,150.00 410,181.98
- B8 0.12 m3 2,076,180.00 249,141.60
- Ring balk 15/20 0.33 m3 1,666,000.00 549,780.00
3.7 Balok Atap
- 2 B1 0.75 m3 1,990,930.00 1,493,197.50
- 2 B2 4.6944 m3 1,549,190.00 7,272,517.54
- 2 B3 0.56 m3 2,030,570.00 1,137,119.20
- 2 B4 1.687 m3 1,945,320.00 3,281,754.84
- Ring balk 15/20 0.4524 m3 1,666,000.00 753,698.40
3.8 Lantai beton t = 12 cm ( cor insitu / l/t. 2 & Tangki Air ) 1.90494 m3 1,420,030.00 2,705,071.95
3.9 Lantai beton HCS t = 12 cm 95.8305 m2 115,000.00 11,020,507.50
3.10 Lantai beton t = 10 cm ( atap ) 2.608 m3 1,365,950.00 3,562,397.60
3.11 Lisplank 0.780 m3 1,512,930.00 1,180,085.40
3.12 Pelat lantai bengkel t = 10 cm 5.246 m3 460,600.00 2,416,307.60

IV PEKERJAAN DINDING & LANTAI

4.1 Pasangan dinding 1/2 bata 1 : 5 375.3 m2 23,020.00 8,639,406.00
4.2 Pasangan dinding 1 bata 1 : 5 19.8 m2 43,850.00 868,230.00
Tabel 3.6 Rencana Anggaran Biaya Bangunan Gudang, Kantor dan Bengkel
Harga Jumlah
No Uraian Pekerjaan Volume Satuan Harga
( Rp ) ( Rp )
4.3 Plesteran dinding 1 : 4 750 m2 13,250.00 9,937,500.00
4.4 Pasangan keramik 30 x 30 152.8878 m2 38,470.00 5,881,593.67
4.5 Pasangan keramik 20 x 20 4.4044 m2 44,120.00 194,322.13
4.6 Pasangan keramik dinding 20 x 25 20.04 m2 44,120.00 884,164.80
4.7 Plint Keramik ( berikut tangga kecuali bengkel ) 117.73 m1 7,030.00 827,641.90
4.8 Plester listplank beton & profil 13 m2 20,000.00 260,000.00

V PEKERJAAN PLAFOND
5.1 Plafond Gypsum + rangka ( 0,6 x 0,6 ) 82.1193 m2 32,750.00 2,689,407.08
5.2 Profil Gypsum t = 5 cm 69.19 m' 7,500.00 518,925.00
5.3 Plafond Tripleks + rangka ( 0,6 x 0,6 ) 72.5377 m2 35,720.00 2,591,046.64
5.4 Profil Kayu t = 3 cm 81.28 m' 6,000.00 487,680.00

VI PEKERJAAN ATAP
6.1 Pemasangan kuda - kuda baja 1 ls 1,076,000.00 1,076,000.00
6.2 Pasang Gording ( 8/15 ) 0.7008 m3 1,162,500.00 814,680.00
6.3 Pasang Reng dan Kaso 89.35 m2 14,200.00 1,268,770.00
6.4 Pasang Genteng Palentong 89.35 m2 25,250.00 2,256,087.50
6.5 Talang Beton ( t = 12 cm ) 6.088 m3 1,420,030.00 8,645,142.64
6.6 Pasang Pipa AW dia. 4" 62.3 m' 35,000.00 2,180,500.00
6.7 Residu Rangka Atap 1 ls 150,000.00 150,000.00
6.8 Pemasangan nok genteng 23.73 m1 30,000.00 711,900.00

VII PEKERJAAN SANITASI

7.1 Septic tank beton bertulang 2.116 m3 900,000.00 1,904,400.00
7.2 Saluran air kotor dia. 4" 15.2 m' 35,000.00 532,000.00
7.3 Saluran air bekas dia. 3" 6.5 m' 27,500.00 178,750.00
7.4 Saluran air bersih dia. 1" 11 m' 14,000.00 154,000.00
7.5 Saluran air bersih dia. 3/4" 6 m' 10,900.00 65,400.00
7.6 Saluran air bersih dia. 1/2" 3 m' 9,350.00 28,050.00
7.7 Bak kontrol 1 bh 25,000.00 25,000.00
7.8 Closet jongkok "TOTO Standard " 2 bh 80,000.00 160,000.00
7.9 Kran KM/WC 2 bh 105,000.00 210,000.00
7.10 Floor Drain 2 bh 100,000.00 200,000.00
7.11 Shower ex ISANO lengkap kran shower ex San-Ei 2 bh 175,000.00 350,000.00

VIII PEKERJAAN PINTU & JENDELA

8.1 Kusen Singkil 0.715 m3 3,200,000.00 2,288,000.00
8.2 Daun Pintu teakwood double panel 2 bh 250,000.00 500,000.00
8.3 Daun Pintu Teakwood Formika 2 bh 375,000.00 750,000.00
8.4 Kaca Polos 5 mm "ASAHI " 11.4 m2 37,500.00 427,500.00
8.5 Engsel Pintu "ARC" 8 bh 4,000.00 32,000.00
8.6 Kunci Pintu "SES - 204" 2 bh 100,000.00 200,000.00
8.7 Kunci Pintu WC "SES" 2 bh 100,000.00 200,000.00
8.8 Engsel Jendela "ARC" 20 bh 3,500.00 70,000.00
8.9 Spring Knip / kunci jendela 10 bh 5,000.00 50,000.00
8.10 List Jendela 62 m' 3,000.00 186,000.00
8.11 Glass Block ex Mulia 6 bh 12,500.00 75,000.00
8.12 Roster 8 bh 10,000.00 80,000.00

IX PEKERJAAN INSTALASI LISTRIK & TELEPHONE

9.1 Titik lampu 22 bh 55,000.00 1,210,000.00
9.2 Stop kontak 5 bh 8,500.00 42,500.00
9.3 Titik telephone 2 bh 60,000.00 120,000.00
9.4 Saklar seri 7 bh 10,000.00 70,000.00
9.5 Saklar engkel 4 bh 7,500.00 30,000.00
Tabel 3.6 Rencana Anggaran Biaya Bangunan Gudang, Kantor dan Bengkel
Harga Jumlah
No Uraian Pekerjaan Volume Satuan Harga
( Rp ) ( Rp )
9.6 Panel berikut kabelnya lengkap gronuding 2 bh 750,000.00 1,500,000.00

X PEKERJAAN FINISHING
10.1 Pengecatan dinding dalam 459 m2 6,520.00 2,992,680.00
10.2 Pengecatan dinding luar 291 m2 6,520.00 1,897,320.00
10.3 Pengecatan Plafond 207.118 m2 6,520.00 1,350,409.36
10.4 Pengecatan Kusen dan daun pintu 1 ls 500,000.00 500,000.00
10.5 Pengecatan list gypsum dan kayu 1 ls 75,000.00 75,000.00

XI PEMBUATAN PARTISI PIPA HOLLOW DAN GYPSUM

11.1 Kusen ( Pipa 4 x 4 x 0,3 ) 98.7 m' 20,000.00 1,974,000.00
11.2 Gypsum t = 9 mm ( Doubel kiri & kanan ) 37.4 m2 27,000.00 1,009,800.00
11.3 Pintu doubel Teakwood 2 bh 250,000.00 500,000.00
11.4 Jendela 4 bh 100,000.00 400,000.00
11.5 Kaca Polos 6.3 m2 37,500.00 236,250.00

XII PEKERJAAN TANGGA

12.1 Tangga plat t = 20 cm 1.838 m3 1,350,000.00 2,481,300.00
12.2 Balok Tangga 15/50 0.165 m3 1,750,000.00 288,750.00

XIII PEKERJAAN WATER PROOFING

13.1 Coating KM/WC lantai, dinding 1 ls 100,000.00 100,000.00
13.2 Coating talang beton 1 ls 1,500,000.00 1,500,000.00

XIV PEKERJAAN LAIN -LAIN

14.1 Daun jendela 10 bh 90,000.00 900,000.00
14.2 Hak angin kait 10 bh 2,500.00 25,000.00
14.3 Railing tangga ( pegangan 1 1/2 " medium )
- bagian tengah 6.5 m' 125,000.00 812,500.00
- bagian sisi ( yang menempel di tembok ) 11.5 m' 175,000.00 2,012,500.00
14.4 Urugan pasir ( di atas sirtu ) t = 5 cm 5.172 m3 32,450.00 167,844.38
14.5 Titik Stop Kontak 5 bh 55,000.00 275,000.00
14.6 Outlet telephone 2 bh 35,000.00 70,000.00
14.7 Kelengkapan partisi :
- Kusen pintu & jendela kayu singkil 0.172 m3 3,200,000.00 550,400.00
- Kunci pintu 2 bh 100,000.00 200,000.00
- Engsel pintu 6 bh 4,000.00 24,000.00
- Engsel jendela 8 bh 3,500.00 28,000.00
- Hak angin kait 4 bh 2,500.00 10,000.00
- Spring knip / kunci jendela 4 bh 5,000.00 20,000.00
- Plint kayu Kamper singkil 1/10 finish cat kayu 41.59 m' 12,500.00 519,875.00
- Cat dinding gypsum 74.80 m2 6,520.00 487,696.00
14.8 Pemasangan armature 22 bh 2,500.00 55,000.00
Total (Real Cost) 179,099,241.98
Jasa Kontraktor 5% 8,954,962.10
Total 188,054,204.07
PPN 10% 18,805,420.41
Biaya Total 206,859,624.48
Dibulatkan 206,859,000.00
Tabel 4.10 Biaya Pekerjaan yang Dipercepat Pada Bangunan Gudang, Kantor dan Bengkel
Harga Satuan Selisih Jumlah Harga Selisih
Nama Uraian Kegiatan Volume Normal Dipercepat Harga Satuan Normal Dipercepat Jumlah Harga
(Rp) ( Rp ) (Rp) (Rp) ( Rp ) (Rp)

A Pasang Bouwplank 1 ls 250,000.00 300,000.00 50,000.00 250,000.00 300,000.00 50,000.00

B Gali & bongkar pondasi lama 63.66 m3 12,500.00 16,100.00 3,600.00 795,750.00 1,024,926.00 229,176.00

F 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

H Sloof
- Sloof 20 x 30 0.526 m3 1,277,600.00 1,297,650.00 20,050.00 672,017.60 682,563.90 10,546.30
- Sloof 20 x 40 6.4272 m3 1,448,100.00 1,470,650.00 22,550.00 9,307,228.32 9,452,161.68 144,933.36

AJ Kusen Lt.2 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

AN Pekerjaan Finishing
- Pengecatan dinding dalam 459 m2 6,520.00 6,675.00 155.00 2,992,680.00 3,063,825.00 71,145.00
- Pengecatan dinding luar 291 m2 6,520.00 6,675.00 155.00 1,897,320.00 1,942,425.00 45,105.00
- Pengecatan Plafond 207.118 m2 6,520.00 6,675.00 155.00 1,350,409.36 1,382,512.65 32,103.29
- Pengecatan Kusen dan daun pintu 1 ls 500,000.00 540,000.00 40,000.00 500,000.00 540,000.00 40,000.00
- Pengecatan list gypsum dan kayu 1 ls 75,000.00 82,500.00 7,500.00 75,000.00 82,500.00 7,500.00

Total 951,957.95
Tabel 4.12 Perhitungan Cost Slope Bangunan Gudang, Kantor dan Bengkel
Normal Dipercepat Cost
Nama Kegiatan Waktu Biaya Waktu Biaya Slope
(hari) (Rp) (hari) (Rp) (Rp/hari)
A Pasang Bouwplank 7 250,000.00 5 300,000.00 25,000.00
B Gali & bongkar pondasi lama 7 795,750.00 5 1,024,926.00 114,588.00
C Urugan tanah kembali + urugan sirtu 12 971,347.50 12 971,347.50
D Pasir urug lantai kerja + lantai kerja 6 1,465,461.12 6 1,465,461.12
E Pasangan Pondasi Batu Belah ( 1 : 4 ) 18 3,425,329.17 18 3,425,329.17
F Pondasi Tiang Pancang TCP - 32 7 5,250,000.00 5 5,551,000.00 150,500.00
G Pile Cap 7 4,256,912.50 7 4,256,912.50
H Sloof 14 9,979,245.92 13 10,134,725.58 155,479.66
I Kolom Lt. 1 10 11,082,185.28 10 11,082,185.28
J Kolom Lt. 2 14 6,200,178.00 14 6,200,178.00
K Balok Lt. 2 21 16,615,252.87 21 16,615,252.87
L Balok Atap 21 13,938,287.48 21 13,938,287.48
M Lantai beton t = 12 cm 10 2,705,071.95 10 2,705,071.95
N Lantai beton HCS t = 12 cm 4 11,020,507.50 4 11,020,507.50
O Lantai beton t = 10 cm ( atap ) 10 3,562,397.60 10 3,562,397.60
P Lisplank 7 1,180,085.40 7 1,180,085.40
Q Pelat lantai bengkel t = 10 cm 14 2,416,307.60 14 2,416,307.60
R Pekerjaan dinding Lt.1 28 9,852,568.00 28 9,852,568.00
S Pekerjaan lantai Lt.1 28 3,893,861.25 28 3,893,861.25
T Pekerjaan dinding Lt.2 28 9,852,568.00 28 9,852,568.00
U Pekerjaan lantai Lt.2 28 3,893,861.25 28 3,893,861.25
V Plafond + rangka Lt.1 30 3,143,529.36 30 3,143,529.36
W Plafond + rangka Lt.2 30 3,143,529.36 30 3,143,529.36
X Pemasangan kuda - kuda baja 28 1,076,000.00 28 1,076,000.00
Y Pasang Gording ( 8/15 ) 10 814,680.00 10 814,680.00
Z Pasang Reng dan Kaso 10 1,268,770.00 10 1,268,770.00
AA Pasang Genteng Palentong 14 2,256,087.50 14 2,256,087.50
AB Talang Beton ( t = 12 cm ) + pipa AW dia.4" 10 10,825,642.64 10 10,825,642.64
AC Residu Rangka Atap 5 150,000.00 5 150,000.00
AD Pemasangan nok genteng 10 711,900.00 10 711,900.00
AE Sanitasi Lt.1 28 939,100.00 28 939,100.00
AF Sanitasi Lt.2 21 939,100.00 21 939,100.00
AG Septic tank + bak kontrol 21 1,929,400.00 21 1,929,400.00
AH Kusen Lt.1 14 1,144,000.00 14 1,144,000.00
AI Pintu & jendela Lt.1 21 1,285,250.00 21 1,285,250.00
AJ Kusen Lt.2 14 1,144,000.00 10 1,164,449.00 5,112.25
AK Pintu & jendela Lt.2 28 1,285,250.00 28 1,285,250.00
AL Intalasi listrik & telepon Lt.1 28 1,486,250.00 28 1,486,250.00
AM Intalasi listrik & telepon Lt.2 28 1,486,250.00 28 1,486,250.00
AN Pekerjaan finishing 63 6,815,409.36 53 7,011,262.65 19,585.33
AO Pembuatan partisi pipa hollow 49 4,120,050.00 49 4,120,050.00
AP Pekerjaan tangga 28 2,770,050.00 28 2,770,050.00
AQ Coating KM/WC lantai, dinding 4 100,000.00 4 100,000.00
AR Coating talang beton 10 1,500,000.00 10 1,500,000.00
AS Pekerjaan lain-lain 42 6,157,815.38 42 6,157,815.38

Total (Real Cost) 179,099,241.98 180,051,199.93

Jasa Kontraktor 5% 8,954,962.10 9,002,560.00
Total 188,054,204.07 189,053,759.92
PPN 10% 18,805,420.41 18,905,375.99
Biaya Total 206,859,624.48 207,959,135.91
Dibulatkan 206,859,000.00 207,959,000.00
 2 50,000.00
2 229,176.00
0 -
0 -
0 -
2 301,000.00
0 -
1 155,479.66
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 20,449
0 -
0 -
0 -
10 195,853.29
0
0
0
0
21 951,957.95

951,957.95
0.5315

1,100,000.00
0.5318
Tabel 3.7 Rencana Anggaran Biaya Renovasi Bangunan Kantor Lama
Harga Jumlah
No Uraian Pekerjaan Volume Satuan Harga
( Rp ) ( Rp )

I PERBAIKAN KUSEN
1.1 Pemendekan kusen 35 cm 5 set 50,000.00 250,000.00
1.2 Bongkar & pasang kusen baru, jendela, pintu 1 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 1 ls 750,000.00 750,000.00

IV PENIMBUNAN TANAH T = 30 CM 38 m3 29,500.00 1,121,000.00

V 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
5.3 Kusen ( repair ) 1 ls 1,000,000.00 1,000,000.00

VI PEMASANGAN KERAMIK BARU

6.1 Bongkar dan pasang keramik baru ( Lt. 1 ) 123.5 m2 38,470.00 4,751,045.00
6.2 Pasang plint keramik ( 2 Lantai ) 125 m' 7,030.00 878,750.00

VII PERBAIKAN KUNCI RAK / LEMARI ARSIP 1 ls 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

Harga Jumlah
No Uraian Pekerjaan Volume Satuan Harga
( Rp ) ( Rp )

I BONGKAR ATAP GARASI 196.7 m2 10,000.00 1,967,000.00

II PLESTER DINDING BATAKO, DICAT 110 m2 19,770.00 2,174,700.00

III PERAPIHAN 1 UNIT GARASI BERIKUT DICAT 1 ls 4,000,000.00 4,000,000.00

Total (Real Cost) 8,141,700.00

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