ESTIMASI BIAYA

PEMBUATAN GUDANG TANI

HARGA SATUAN
NO URAIAN PEKERJAAN SATUAN
( Rp )

A. GUDANG TANI (uk.4 m x 6 m )

1 Galian tanah pondasi 8.40 m3 51,700.00

2 Urugan pasir bawah pondasi 0.96 m3 218,680.00
3 Urugan pasir bawah lantai 1.20 m 3
218,680.00
4 Pasangan pondasi batu kali 1pc :4psr 5.40 m3 812,075.00
5 Pasangan dinding bata 1ps:6psr 70.00 m 2
103,140.00
6 Plesteran dinding 1pc :6psr 140.00 m2 47,178.00
7 Acian dinding 140.00 m 2
27,500.00
8 Plesteran & acian lantai 24.00 m2 74,678.00
9 Sponengan 30.00 m 1
12,000.00
10 Beton rabat lantai 1.92 m3 769,118.00
11 Beton sloof praktis 21.00 m 1
65,650.00
12 Beton kolom praktis 21.00 m1 65,650.00
13 Beton balok praktis 15/20 24.00 m 1
90,300.00
14 Pasang rangka atap baja ringan 34.20 m2 130,000.00
15 Pasang penutup atap galvalum 34.20 m 2
70,000.00
16 Pengecatan 140.00 m2 17,500.00
17 Pasang talang pvc 6.00 m 1
60,000.00
18 Pasang kusen dan daun pintu besi 1.00 Unit 4,125,000.00

JUMLAH A

B. GUDANG (uk.4 m x 4 m )

1 Galian tanah pondasi 5.04 m3 51,700.00

2 Urugan pasir bawah pondasi 0.58 m3 218,680.00
3 Urugan pasir bawah lantai 0.80 m 3
218,680.00
4 Pasangan pondasi batu kali 1pc :4psr 3.24 m3 812,075.00
5 Pasangan dinding bata 1ps:6psr 42.00 m 2
103,140.00
6 Plesteran dinding 1pc :6psr 84.00 m2 47,178.00
7 Acian dinding 84.00 m 2
27,500.00
8 Plesteran & acian lantai 16.00 m2 74,678.00
9 Sponengan 30.00 m 1
12,000.00
10 Beton rabat lantai 1.28 m3 769,118.00
11 Beton sloof praktis 16.00 m1 65,650.00
12 Beton kolom praktis 14.00 m 1
65,650.00
13 Beton balok praktis 15/20 16.00 m1 90,300.00
14 Pasang rangka atap baja ringan 22.80 m 2
130,000.00
15 Pasang penutup atap galvalum 22.80 m2 70,000.00
16 Pengecatan 84.00 m 2
17,500.00
17 Pasang talang pvc 4.50 m1 60,000.00
18 Pasang lantai keramik 30x30 cm 16.00 m 2
172,500.00
19 Pasang kusen dan daun pintu besi 1.00 Unit 4,125,000.00

JUMLAH B

REKAPITULASI

1 GUDANG TANI (uk.4 m x 6 m ) Rp 45,295,032.36

2 GUDANG (uk.4 m x 4 m ) Rp 32,936,045.72

JUMLAH TOTAL Rp 78,231,078.08

JUMLAH HARGA
( Rp )

434,280.00
209,932.80
262,416.00
4,385,205.00
7,219,800.00
6,604,920.00
3,850,000.00
1,792,272.00
360,000.00
1,476,706.56
1,378,650.00
1,378,650.00
2,167,200.00
4,446,000.00
2,394,000.00
2,450,000.00
360,000.00
4,125,000.00

45,295,032.36

260,568.00
125,959.68
174,944.00
2,631,123.00
4,331,880.00
3,962,952.00
2,310,000.00
1,194,848.00
360,000.00
984,471.04
 1,050,400.00
919,100.00
1,444,800.00
2,964,000.00
1,596,000.00
1,470,000.00
270,000.00
2,760,000.00
4,125,000.00

32,936,045.72
ESTIMASI BIAYA
PEMBUATAN GUDANG & AREA PARKIR

NO URAIAN PEKERJAAN SATUAN

A. GUDANG TANI
1 Galian tanah pondasi 12.00
2 Urugan pasir bawah pondasi 0.96
3 Urugan pasir bawah lantai 1.20
4 Pasangan pondasi batu kali 1pc :8psr 7.20
5 Pasangan dinding bata 1ps:6psr 18.00
6 Pasang batu candi 10.00
7 Plesteran dinding 1pc :6psr 36.00
8 Acian dinding 36.00
9 Sponengan 12.00
10 Beton rabat lantai 1.92
11 Beton sloof praktis 20.00
12 Beton kolom praktis 28.00
13 Beton balok praktis 15/20 20.00
14 Pasang ornamen kolom / pilar 8.00
15 Pasang rangka atap baja ringan 88.00
16 Pasang lisplank woodplank 32.00
17 Pasang penutup atap genteng 82.50
18 Pasang bubungan atap sejenis 24.00
19 Pengecatan dinding 36.00
20 Pasang talang galvalum 8.00
21 Pasang pipa pvc 3" 2.00
22 Pasang kusen dan daun pintu KM/WC 1.00
23 Pasang kusen dan daun pintu kayu 1.00
24 Pasang keramik lantai 40x40 cm 30.00
25 Pasang instalasi listrik 6.00
26 Pasang lampu SL-23 watt 6.00
27 Pasang stop saklar 2.00
28 Pasang stop kontak 1.00
29 Pasang Tulisan bahan Stainless 1.00

JUMLAH A

B. GUDANG
1 Galian tanah pondasi 5.04
2 Urugan pasir bawah pondasi 0.58
3 Urugan pasir bawah lantai 0.80
4 Pasangan pondasi batu kali 1pc :4psr 3.24
5 Pasangan dinding bata 1ps:6psr 42.00
6 Plesteran dinding 1pc :6psr 84.00
7 Acian dinding 84.00
 8 Plesteran & acian lantai 16.00
9 Sponengan 30.00
10 Beton rabat lantai 1.28
11 Beton sloof praktis 16.00
12 Beton kolom praktis 14.00
13 Beton balok praktis 15/20 16.00
14 Pasang balok kayu kruing 6/10 cm 13.50
15 Pasang usuk ky kruing 4/6 cm 10.00
16 Pasang penutup atap galvalum 22.80
17 Pengecatan 84.00
18 Pasang talang galvalum 4.50
19 Pasang pipa pvc 3" 1.00
20 Pasang lantai keramik 30x30 cm 16.00
21 Pasang kusen dan daun pintu kayu 1.00

JUMLAH B

C. AREA PARKIR

1 Galian tanah / Perataan Tanah 1.00

2 Urugan pasir bawah rabat 11.25
3 Cor rabat lantai 18.00

JUMLAH C

REKAPITULASI

1 GUDANG TANI
2 GUDANG
3 AREA PARKIR

JUMLAH TOTAL
 HARGA SATUAN JUMLAH HARGA
SATUAN
( Rp ) ( Rp )

m3 51,700.00 620,400.00
m3 218,680.00 209,932.80
m3 218,680.00 262,416.00
m3 656,900.00 4,729,680.00
m2 91,800.00 1,652,400.00
m2 130,000.00 -
m2 47,178.00 1,698,408.00
m2 27,500.00 990,000.00
m1 12,000.00 144,000.00
m3 769,118.00 1,476,706.56
m1 65,650.00 1,313,000.00
m1 65,650.00 1,838,200.00
m1 90,300.00 1,806,000.00
bh 275,000.00 2,200,000.00
m1 100,000.00 8,800,000.00
m1 112,000.00 3,584,000.00
m2 72,000.00 5,940,000.00
m1 92,000.00 2,208,000.00
m2 17,500.00 630,000.00
m1 60,000.00 480,000.00
btg 280,000.00 -
Unit 750,000.00 -
Unit 1,250,000.00 -
m2 151,450.00 4,543,500.00
titik 200,000.00 1,200,000.00
titik 50,000.00 300,000.00
bh 15,000.00 30,000.00
bh 15,000.00 15,000.00
Unit 1,500,000.00 -

46,671,643.36

m3 51,700.00 -
m3 218,680.00 -
m3 218,680.00 -
m3 656,900.00 -
m2 91,800.00 -
m2 47,178.00 -
m2 27,500.00 -
m2 #REF! -
m1 12,000.00 -
m3 769,118.00 -
m1 65,650.00 -
m1 65,650.00 -
m1 90,300.00 -
m1 100,000.00 -
m1 112,000.00 -
m2 60,000.00 -
m2 17,500.00 -
m1 60,000.00 -
btg 280,000.00 -
m2 172,500.00 -
Unit 945,000.00 -

ls 500,000.00 -
m3 218,500.00 -
m3 750,000.00 -

Rp 46,671,643.36
Rp -
Rp -

Rp 46,671,643.36
galian 12 pekerja 0.750 x
0+ mandor 0.025 x
12 m3

Urugan pasir 0.96 pekerja 0.300 x

1.20 mandor 0.010 x
-
- Pasir Pasang 1.200 x
0+
2.16 m3

Pas bt kali 7.2 Pekerja 1.5 x

0+ Tukang Batu 0.750 x
7.2 m3 Kepala Tukang 0.075 x
Mandor 0.075 x

Batu Belah 15/20 1.2 x

Portland Cement 163 x
Pasir Pasang 0.52 x

Pas bt merah 18 Pekerja 0.30 x

0+ Tukang Batu 0.1 x
18 m2 Kepala Tukang 0.01 x
Mandor 0.015 x

Bata Merah 5 x 11 x 22 70 x
Portland Semen 8.32 x
Pasir Pasang 0.049 x

Plesteran 36 Pekerja 0.40 x

0 Tukang Batu 0.2 x
0 Kepala Tukang 0.00 x
0+ Mandor 0.022 x
36 m2

Portland Semen 5.89 x

Pasir Pasang 0.036 x

Acian 36 Pekerja 0.20 x

0 Tukang Batu 0.1 x
0 Kepala Tukang 0.01 x
0+ Mandor 0.010 x
 36 m2

Portland Semen 3.25 x

Beton rabat 1.92 Pekerja 2.000 x

1pc:2ps:3kr 0 Tukang Batu 0.350 x
0+ Kepala Tukang 0.035 x
1.92 m2 Mandor 0.080 x

Portland Semen 336.000 x

Pasir 0.540 x
Kerikil 0.810 x

Beton
sloof praktis 20 Pekerja 0.297 x
dan 20 Tukang batu 0.033 x
balok praktis 0 Tukang Kayu 0.033 x
0+ Tukang Besi 0.033 x
40 m1 Kepala Tukang 0.01 x
Mandor 0.015 x
Bahan
papan bekisting 0.003 x
Paku Biasa 2" - 5" 0.02 x
Besi Beton Polos 3.6 x
Kawat Beton 0.05 x
Portland Semen 5.5 x
Pasir Beton 0.009 x
Kerikil Beton 0.015 x

kolom praktis 28 Pekerja 0.18 x

0+ Tukang batu 0.02 x
28 m1 Tukang Kayu 0.02 x
Tukang Besi 0.02 x
Kepala Tukang 0.006 x
Mandor 0.009 x
Bahan
papan bekisting 0.002 x
Paku Biasa 2" - 5" 0.01 x
Besi Beton Polos 3 x
Kawat Beton 0.045 x
Portland Semen 4 x
Pasir Beton 0.006 x
Kerikil Beton 0.009 x
Pasang keramik 40x40 30 Pekerja 0.70 x
Tukang Batu 0.35 x
Kepala Tukang 0.035 x
Mandor 0.035 x

Ubin Keramik 40 x 40 cm keramik polos 6.63 x

Portland Semen 10.00 x
Pasir Pasang 0.045 x
Semen Warna 1.50 x
 12 = 9.00 hr
12 = 0.30 hr

2.16 = 0.65 hr
2.16 = 0.02 hr

2.16 = 2.59 m3

7.20 = 10.80 hr
7.20 = 5.40 hr
7.20 = 0.54 hr
7.20 = 0.54 hr

7.20 = 8.64 m3
7.20 = 1,173.60 kg
7.20 = 3.74 m3

18.00 = 5.40 hr
18.00 = 1.80 hr
18.00 = 0.18 hr
18.00 = 0.27 hr

18.00 = 1,260.00 bj
18.00 = 149.76 kg
18.00 = 0.88 m3

36.00 = 14.40 hr
36.00 = 7.20 hr
36.00 = 0.07 hr
36.00 = 0.79 hr

36.00 = 211.97 kg
36.00 = 1.30 m3

36.00 = 7.20 hr
36.00 = 3.60 hr
36.00 = 0.36 hr
36.00 = 0.36 hr
36.00 = 117.00 kg

1.92 = 3.84 hr
1.92 = 0.67 hr
1.92 = 0.07 hr
1.92 = 0.15 hr

1.92 = 645.12 kg
1.92 = 1.04 m3
1.92 = 1.56 m3

40.00 = 11.88 hr
40.00 = 1.32 hr
40.00 = 1.32 hr
40.00 = 1.32 hr
40.00 = 0.40 hr
40.00 = 0.60 hr

40.00 = 0.12 m3
40.00 = 0.80 kg
40.00 = 144.00 kg
40.00 = 2.00 kg
40.00 = 220.00 kg
40.00 = 0.36 m3
40.00 = 0.60 m3

28.00 = 5.04 hr
28.00 = 0.56 hr
28.00 = 0.56 hr
28.00 = 0.56 hr
28.00 = 0.17 hr
28.00 = 0.25 hr

28.00 = 0.06 m3
28.00 = 0.28 kg
28.00 = 84.00 kg
28.00 = 1.26 kg
28.00 = 112.00 kg
28.00 = 0.17 m3
28.00 = 0.25 m3
30.00 = 21.00 hr
30.00 = 10.50 hr
30.00 = 1.05 hr
30.00 = 1.05 hr

30.00 = 198.90 hr
30.00 = 300.00 hr
30.00 = 1.35 hr
30.00 = 45.00 hr
no uraian bahan

1 batu kali 8.64

+
8.64 m3

2 pasir pasang / beton 2.59

3.74
0.88
1.30
1.04
0.36
0.17
+
10.08 m3

3 semen 1,173.60
149.76
211.97
117.00
645.12
220.00
112.00 +
2,629.45 kg
atau 65.74
66 zak

4 kerikil 1.56
0.60
0.25 +
2.41 m3

4 besi beton 10 mm pjg x byk

20
28
20
16
14
16 +
114 x 4 = 456 m'
38
atau 38 btg

4 besi beton 6 mm pjg x byk

 0.5 760 = 380 m'
31.66667
31 btg

5 bata merah 1,260.00 bj

6 bj ringan C75 x 6 m 88
0+
88 m' : 3 = 29.33333 btg

7 reng bj ringan x 6 m 32
10 +
42 m' : 3 = 14 btg

8 atap genteng 82.5 20 bj/m2

0+
82.5 m2 20 1650 bj
atau 1760 bj

9 genteng kerpus 24 5 bj/m1

0+
24 m1 5 120 bj

10 keramik 40x40 cm 30
0+
30 m2

keramik 20x20 cm 3
0+
3 m2
ESTIMASI BIAYA
PEMBUATAN GEDUNG POSYANDU

Harga satuan
No Uraian jumlah sat kuantitas
( Rp )
I UPAH

1 Tenaga 6 org 30 hr 60,000.00

2 Tukang 4 org 30 hr 75,000.00
JUMLAH

II BAHAN

1 Semen 75 zak 48,000.00

2 Pasir pasang 10 m3 220,000.00
3 Batu kali 9 m3 225,000.00
4 Split 2/3 2 m3 230,000.00
5 besi beton 10 mm 43 btg 54,000.00
6 besi beton 6 mm 32 btg 32,000.00
7 bendrat 3 kg 18,000.00
8 paku 5 / 7 cm 5 kg 13,000.00
9 bata merah 1,260 bj 750.00
10 baja ringan C75 x 6 m 55 btg 85,000.00
11 reng baja ringan x 6 m 44 btg 70,000.00
12 kayu papan bekisting 15 lbr 18,000.00
13 bambu apus 15 btg 16,000.00
14 atap genteng 1,600 bh 2,400.00
15 genteng kerpus 120 m' 7,000.00
16 cat tembok 1 gln 120,000.00
17 keramik lantai 40x40 cm 35 dus 80,000.00
18 lampu sl- 23 watt + fitting 6 bh 60,000.00
19 kabel listrik 50 m' 12,000.00
20 stop kontak 1 bh 16,000.00
21 saklar 1 bh 17,000.00

JUMLAH

TOTAL JUMLAH

DIBULATKAN
Jumlah harga JUMLAH
( Rp ) ( Rp )

10,800,000.00
9,000,000.00
19,800,000.00

3,600,000.00
2,200,000.00
1,944,000.00
460,000.00
2,322,000.00
1,024,000.00
54,000.00
65,000.00
945,000.00
4,675,000.00
3,080,000.00
270,000.00
240,000.00
3,840,000.00
840,000.00
120,000.00
2,800,000.00
360,000.00
600,000.00
16,000.00
17,000.00

29,472,000.00

49,272,000.00

49,272,000.00