DAFTAR HARGA BARU OBYEK PENILAIAN

KOMPONEN SISA BONGKARAN

DI KOTA BUKITTINGGI

No Jenis Komponen Material Keterangan Sumber Data

1 Pintu
Kusen jalosi 2 gendong 2 dua pintu, dua jendela
Kusen jalosi 2 gendong 1 dua pintu, satu jendela
Kusen jalosi 1 gendong 3 satu pintu, tiga jendela
Kusen jalosi 1 gendong 2 satu pintu, 2 jendela
Kusen jalosi 1 gendong 1 satu pintu, satu jendela
Kusen jalosi 2 daun kusen ukuran 2 daun pintu
Kusen jalosi 1 daun kusen ukuran 1 daun pintu
Kusen polos 2 gendong 2 dua pintu, dua jendela
Kusen polos 2 gendong 1 dua pintu, satu jendela
Kusen polos 1 gendong 3 satu pintu, tiga jendela
Kusen polos 1 gendong 2 satu pintu, 2 jendela
Kusen polos 1 gendong 1 satu pintu, satu jendela
Kusen polos 2 daun kusen ukuran 2 daun pintu
Kusen polos 1 daun kusen ukuran 1 daun pintu
Daun Pintu Panel kerangka + Panel kayu
Daun Pintu Panel Sederhana kerangka+Panel sederhana
Daun Pintu Panel/kaca kerangka+Panel kayu+kaca
Daun Pintu plywood kerangka + penutup triplek
Teralis pintu

2 Jendela
Kusen jalosi 4 dua baris, empat kolom
Kusen jalosi 3 dua baris, tiga kolom
Kusen jalosi 2 dua baris, dua kolom
Kusen jalosi 1 dua baris, satu kolom
Kusen 4 polos satu baris, empat kolom
Kusen 3 polos satu baris, tiga kolom
Kusen 2 polos satu baris, dua kolom
Kusen 1 polos satu baris, satu kolom
Daun Jendela kaca Kaca berbingkai kayu
Daun Jendela kayu Panel kayu/susunan miring
Kaca Nako
Kaca Penutup Jendela Kaca
Angin-angin Kerangka kecil+kaca
Teralis jendela Per m' lari

3 Atap
Kuda-kuda kayu per unit
Kerangka atap baja ringan Permeter persegi
Balok gording balok 6 x 12 x 400
Kasau ukuran 4/6 = 4 m
Reng ukuran 2/3 = 4 m
Metalroof Permeter persegi
Seng (80 x 180 cm) Perunit
Konsul
Papan Kayu Perlembar

4 Komponen Lainnya
Kerangka Langit-langit Kayu ukuran 3/4 = 4
Triplek tebal 4 mm
Tiang Besi 2"
Pagar BRC Per lembar ( 1 x 2,4 m)
Pagar Besi Per lembar ( 1 x 2,4 m)
Pagar Besi A Per lembar ( 1,3 x 4 m) motif
Pintu Pagar Besi Per lembar ( 1,6 x 6 m) motif
Besi penutup saluran A 10 x 0,4 m kerapatan 5 cm
Besi penutup saluran B 5 x 0,5 m kerapatan 5 cm
Payung besi T=2 m, Diameter = 2 m
Pipa besi jogging A diameter 6 cm tebal 2 mm
Pipa besi jogging B diameter 4 cm tebal 2 mm
Lemari Dinding Perunit
Ukiran Per m2
Paving blok Per m2
 NRC

1,600,000 1
1,200,000 1
1,600,000 3
1,200,000 1
800,000 3
500,000 6
400,000 5
1,200,000
900,000
1,200,000
900,000
600,000
400,000 2
300,000 8
600,000 25
400,000
400,000
300,000
1,500,000

1,400,000 1
1,050,000 5
700,000 5
350,000 4
800,000
300,000
400,000
200,000
100,000
300,000
250,000
50,000
100,000 7
250,000 25

750,000 16
120,000
100,000 105 7.5
30,000 540
13,000 900
58,000 2400 1800 1.4286 Asumsi kemiringan atap 45'
46,500
120,000 38
60,000

23,000
70,000
100,000
290,000
350,000
1,000,000 8 9.6
1,500,000 2 4
750,000 1 2.5
 300,000 4
2,000,000 1
2,400,000 1 14 133,333 1,866,667 2,366,667
4,800,000 1 42 100,000 4,200,000 4,800,000
500,000
1,500,000
90,000 1080
 PERHITUNGAN OBYEK PENILAIAN
KOMPONEN MATERIAL BONGKARAN

Nilai Wajar =
Nilai Barang
Setelah Nilai Barang
Penyusu Setelah
No Nama Barang dan Jenis NRC *) Unit Total NRC tan fisik Penyusutan = Kf Ke Penyusutan*
TotalNRC*(1-
(1-Kf)*(1-
Penyusutan) Ke)

1 Pintu
Kusen jalosi 2 gendong 2 1,600,000 1 1,600,000 75% 400,000 20% 30% 224,000
Kusen jalosi 2 gendong 1 1,200,000 1 1,200,000 75% 300,000 20% 30% 168,000
Kusen jalosi 1 gendong 3 1,600,000 3 4,800,000 75% 1,200,000 20% 30% 672,000
Kusen jalosi 1 gendong 2 1,200,000 1 1,200,000 75% 300,000 20% 30% 168,000
Kusen jalosi 1 gendong 1 800,000 3 2,400,000 75% 600,000 20% 30% 336,000
Kusen jalosi 2 daun 500,000 6 3,000,000 75% 750,000 20% 30% 420,000
Kusen jalosi 1 daun 400,000 5 2,000,000 75% 500,000 20% 30% 280,000
Kusen polos 2 daun 400,000 2 800,000 75% 200,000 20% 30% 112,000
Kusen polos 1 daun 300,000 8 2,400,000 75% 600,000 20% 30% 336,000
Daun Pintu Panel 600,000 25 15,000,000 50% 7,500,000 20% 30% 4,200,000
Daun Pintu tripleks 300,000 0 - 65% - 20% 30% -
6,916,000
2 Cendela
Kusen jalosi 4 1,400,000 1 1,400,000 75% 350,000 20% 30% 196,000
Kusen jalosi 3 1,050,000 5 5,250,000 75% 1,312,500 20% 30% 735,000
Kusen jalosi 2 700,000 5 3,500,000 75% 875,000 20% 30% 490,000
Kusen jalosi 1 350,000 4 1,400,000 75% 350,000 20% 30% 196,000
Angin-angin 100,000 7 700,000 75% 175,000 20% 30% 98,000
Teralis Cendela 250,000 25 6,250,000 50% 3,125,000 20% 30% 1,750,000
3,465,000
3 Atap
Kuda-kuda kayu 750,000 16 12,000,000 90% 1,200,000 30% 30% 588,000
Balok gording 100,000 105 10,500,000 90% 1,050,000 20% 30% 588,000
Kasau 30,000 540 16,200,000 90% 1,620,000 20% 30% 907,200
Reng 13,000 900 11,700,000 90% 1,170,000 50% 30% 409,500
Metalroof 58,000 2400 139,200,000 85% 20,880,000 50% 30% 7,308,000
Konsul 120,000 38 4,560,000 50% 2,280,000 30% 30% 1,117,200
10,917,900
4 Lain-lain
Pagar Besi 1,000,000 8 8,000,000 50% 4,000,000 20% 30% 2,240,000
Pintu Pagar Besi 1,500,000 2 3,000,000 50% 1,500,000 20% 30% 840,000
Besi penutup saluran A 750,000 1 750,000 50% 375,000 20% 30% 210,000
Besi penutup saluran B 300,000 4 1,200,000 50% 600,000 20% 30% 336,000
Payung besi 2,000,000 1 2,000,000 50% 1,000,000 75% 30% 175,000
Pipa besi jogging A 2,400,000 1 2,400,000 50% 1,200,000 50% 30% 420,000
Pipa besi jogging B 4,800,000 1 4,800,000 50% 2,400,000 50% 30% 840,000
Lemari Dinding 500,000 2 1,000,000 75% 250,000 50% 30% 87,500
Ukiran = 1*0,2 300,000 48 14,400,000 50% 7,200,000 75% 30% 1,260,000
Ukiran = 2*0,5 1,500,000 44 66,000,000 50% 33,000,000 75% 30% 5,775,000
Ukiran = 1*1 1,500,000 8 12,000,000 50% 6,000,000 75% 30% 1,050,000
Ukiran = 1*0,5 750,000 4 3,000,000 50% 1,500,000 75% 30% 262,500
Ukiran = 2*1 3,000,000 4 12,000,000 50% 6,000,000 75% 30% 1,050,000
Paving block 90,000 1080 97,200,000 90% 9,720,000 50% 30% 3,402,000
17,948,000
5 Besi
Besi 2,000 2000 4,000,000 4,000,000

> Subtotal 39,246,900

Biaya Pembongkaran 3,900,000
> Tenaga 2,400,000
> Angkutan dan Alat 1,500,000

35,346,900

Penyesuaian Bea Lelang 2 % 706,938

Nilai Wajar Komponen Material Bongkaran 34,639,962

Pembulatan 34,640,000
 PETA LOKASI

Jalan Perwira No 31, Kota Bukittinggi

LOKASI