Professional Documents
Culture Documents
NO.
JENIS PEKERJAAN
VOLUME
HARGA
SATUAN
(Rp)
JUMLAH
HARGA
(Rp)
2,500,000.00
100,000.00
200,000.00
500,000.00
2,500,000.00
100,000.00
200,000.00
500,000.00
3,300,000.00
PEKERJAAN PERSIAPAN
Pengukuran dan Bouwplank
Listrik kerja
Air kerja
Keamanan
1.0
1.0
1.0
1.0
ls
ls
ls
ls
Jumlah
II
1
2
18.0
32.5
m3
m3
50,000.00
100,000.00
900,000.00
3,250,000.00
4,150,000.00
6.2
1.7
51.7
44.8
10.5
5.9
1.6
150.0
30.0
m3
m3
m3
m3
m3
m3
m3
m2
m3
2,250,000.00
2,250,000.00
395,000.00
2,150,000.00
2,650,000.00
2,750,000.00
3,000,000.00
32,500.00
147,500.00
13,950,000.00
3,825,000.00
20,421,500.00
96,320,000.00
27,825,000.00
16,225,000.00
4,800,000.00
4,875,000.00
4,425,000.00
192,666,500.00
3,832.0
5,426.0
4,320.0
329.0
18,978.0
108.0
kg
kg
kg
kg
m2
bh
10,250.00
10,250.00
10,250.00
10,250.00
650.00
57,500.00
39,278,000.00
55,616,500.00
44,280,000.00
3,372,250.00
12,335,700.00
6,210,000.00
161,092,450.00
3,662.0
126.0
393.0
1,520.0
1,520.0
1,520.0
38.0
24.0
253.0
237.0
376.0
418.0
220.0
kg
kg
kg
m2
m2
m2
m1
bh
kg
kg
kg
bh
bh
10,250.00
11,500.00
11,500.00
92,500.00
17,500.00
12,500.00
62,500.00
75,000.00
11,500.00
10,250.00
10,250.00
3,750.00
1,500.00
37,535,500.00
1,449,000.00
4,519,500.00
140,600,000.00
26,600,000.00
19,000,000.00
2,375,000.00
1,800,000.00
2,909,500.00
2,429,250.00
3,854,000.00
1,567,500.00
330,000.00
244,969,250.00
814.0
1,628.0
m2
m2
65,000.00
37,500.00
52,910,000.00
61,050,000.00
Jumlah
III
1
2
3
4
5
6
7
8
9
V
1
2
3
4
5
6
VI
1
2
3
4
5
6
7
8
9
10
11
12
13
VII
1
2
PEKERJAAN DINDING
Pasangan dinding bata
Plester + aci dinding bata
Halaman 1
NO.
3
4
JENIS PEKERJAAN
VOLUME
Kolom praktis
Keramik dinding 20x30 cm
HARGA
SATUAN
(Rp)
320.0
48.0
m1
m3
27,500.00
92,500.00
8,800,000.00
4,440,000.00
122,760,000.00
42.2
384.0
26.0
422.0
15.0
m3
m2
m3
m2
m3
1,650,000.00
2,500.00
147,500.00
85,000.00
1,950,000.00
69,630,000.00
960,000.00
3,835,000.00
35,870,000.00
29,250,000.00
139,545,000.00
420.0
119.0
m3
m1
77,500.00
20,000.00
32,550,000.00
2,380,000.00
34,930,000.00
Jumlah
VIII
1
2
3
4
5
IX
1
2
PEKERJAAN LANTAI
Pelat lantai (slab on grade) t=10cm + besi M 5
Pemadatan tanah
Lapisan pasir t=5cm
Keramik lantai 30x30 cm
Pondasi mesin, beton bertulang
Jumlah
PEKERJAAN PLAFOND
Plafond gypsum + rangka hollow
List plafond 8 cm
Jumlah
JUMLAH
HARGA
(Rp)
1
2
3
76.0
72.0
116.0
m1
m1
m2
265,000.00
30,000.00
92,000.00
20,140,000.00
2,160,000.00
10,672,000.00
32,972,000.00
1
2
3
4
5
6
3.0
22.0
8.0
4.0
6.0
7.0
unit
unit
unit
unit
unit
unit
17,500,000.00
3,000,000.00
5,500,000.00
3,500,000.00
700,000.00
850,000.00
52,500,000.00
66,000,000.00
44,000,000.00
14,000,000.00
4,200,000.00
5,950,000.00
186,650,000.00
888.0
740.0
422.0
116.0
m2
m2
m2
m2
19,500.00
21,000.00
19,500.00
23,500.00
17,316,000.00
15,540,000.00
8,229,000.00
2,726,000.00
41,085,000.00
2.0
3.0
2.0
6.0
4.0
2.0
3.0
2.0
2.0
bh
bh
bh
unit
bh
bh
bh
bh
bh
1,600,000.00
1,750,000.00
2,500,000.00
275,000.00
185,000.00
75,000.00
95,000.00
140,000.00
125,000.00
3,200,000.00
5,250,000.00
5,000,000.00
1,650,000.00
740,000.00
150,000.00
285,000.00
280,000.00
250,000.00
16,805,000.00
139.20
116.00
m2
m1
42,000.00
135,000.00
5,846,400.00
15,660,000.00
21,506,400.00
XI
XII
1
2
3
4
PEKERJAAN PENGECATAN
Cat dinding bata interior
Cat dinding bata exterior
Cat plafon
Cat listplank
Jumlah
XIII
1
2
3
4
5
6
7
8
9
PEKERJAAN SANITASI
Wastafel TOTO-std + pasang
Closet duduk TOTO-std + pasang
Urinoir
Kran air + instalasi pipa air
Floor drain
Tempat sabun
Tempat tisue
Gantungan handuk
Cermin 60x70cm tebal 5mm
Jumlah
XVI.
1
2
PEKERJAAN SALURAN
Beton rabat keliling bangunan (screed + floor aci)
Pekerjaan saluran air hujan
Jumlah
PEKERJAAN MEKANIKAL & ELEKTRIKAL
Halaman 2
NO.
JENIS PEKERJAAN
PEKERJAAN LISTRIK
Lampu TKI TL 2 x 36 W
Lampu TKI TL 1 x 36 W
Lampu TL 1 x 36 W
Lampu Baret Kotak TL 20 W Acrylic
Lampu Industrial Type, mercury 125 Watt
Saklar Tunggal
Saklar Ganda
Stop Kontak 1 fasa, 6-10 A, 220V
Stop kontak 3 fasa, 25 A, 220V
Instalasi Titik lampu
Instalasi Stop Kontak 1 phasa
Instalasi Stop Kontak 3 phasa
Panel LP 1
Panel Daya
Panel AC
Kabel NYY 4x 10 mm dari LVMDP ke LP 1
Kabel NYY 4x35 mm dari LVMDP ke P Daya 1 s.d 3
Kabel NYY 4x 25 mm dari P. LVMDP ke P. AC2
Jumlah
1
2
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
II
1
2
3
4
HARGA
SATUAN
(Rp)
VOLUME
37.0
6.0
3.0
21.0
6.0
5.0
8.0
19.0
5.0
73.0
19.0
5.0
1.0
3.0
2.0
147.0
246.0
134.0
bh
bh
bh
bh
bh
bh
bh
bh
bh
ttk
ttk
ttk
Unit
Unit
Unit
m'
m'
m'
287,100.00
224,300.00
97,800.00
168,200.00
378,600.00
16,500.00
18,500.00
17,200.00
265,000.00
156,300.00
169,200.00
220,000.00
5,830,000.00
4,350,000.00
3,800,000.00
39,700.00
127,300.00
78,600.00
10,622,700.00
1,345,800.00
293,400.00
3,532,200.00
2,271,600.00
82,500.00
148,000.00
326,800.00
1,325,000.00
11,409,900.00
3,214,800.00
1,100,000.00
5,830,000.00
13,050,000.00
7,600,000.00
5,835,900.00
31,315,800.00
10,532,400.00
109,836,800.00
7.0
1.0
7.0
60.0
ttk
bh
bh
m1
185,000.00
370,000.00
35,000.00
16,000.00
1,295,000.00
370,000.00
245,000.00
960,000.00
2,870,000.00
142.0
42.0
12.0
32.0
1.0
16.6
22.3
13.4
1.0
1.0
1.0
m'
m'
m'
m'
bh
m1
m1
m1
lot
unit
unit
145,600.00
68,400.00
37,600.00
31,200.00
776,000.00
56,400.00
39,500.00
23,100.00
250,000.00
9,500,000.00
6,200,000.00
20,675,200.00
2,872,800.00
451,200.00
998,400.00
776,000.00
936,240.00
880,850.00
309,540.00
250,000.00
9,500,000.00
6,200,000.00
43,850,230.00
23,600,000.00
6,200,000.00
185,000.00
185,000.00
535,200.00
412,000.00
123,200.00
72,000.00
130,000.00
23,600,000.00
6,200,000.00
2,590,000.00
555,000.00
1,605,600.00
824,000.00
246,400.00
144,000.00
2,860,000.00
39,375,000.00
336,700.00
22,222,200.00
Jumlah
III
1
2
3
4
5
6
7
8
9
10
11
IV
1
2
3
4
5
6
7
8
9
1.0
1.0
14.0
3.0
3.0
2.0
2.0
2.0
22.0
Unit
unit
bh
bh
bh
bh
bh
ttk
ttk
66.0
m'
Jumlah
V
1
JUMLAH
HARGA
(Rp)
Halaman 3
NO.
2
3
4
5
6
7
8
9
10
VI
1
2
3
JENIS PEKERJAAN
48.0
62.0
16.0
4.0
2.0
2.0
2.0
2.0
m'
m'
bh
bh
bh
bh
bh
bh
HARGA
SATUAN
(Rp)
282,800.00
137,300.00
46,200.00
98,500.00
143,600.00
93,300.00
44,000.00
1,875,000.00
1.0
ls
750,000.00
750,000.00
50,504,200.00
1.0
45.0
1.0
unit
m1
ls
6,000,000.00
320,000.00
700,000.00
6,000,000.00
14,400,000.00
700,000.00
21,100,000.00
VOLUME
JUMLAH
HARGA
(Rp)
13,574,400.00
8,512,600.00
739,200.00
394,000.00
287,200.00
186,600.00
88,000.00
3,750,000.00
Biaya Konstruksi
TOTAL HARGA MATERIAL + UPAH =
PPN 10% =
TOTAL BIAYA KONSTRUKSI =
1,473,550,830.00
147,355,083.00
1,620,905,913.00
122,003,670.87
Anggaran
Biaya Konstruksi = 93% Total Anggaran
Total Anggaran =
Luas Bangunan (m2) =
ANGGARAN PER m2 LUAS BANGUNAN =
1,742,909,583.87
684.00
2,548,113.43
Halaman 4
NO.
JENIS PEKERJAAN
VOLUME
HARGA
SATUAN
(Rp)
JUMLAH
HARGA
(Rp)
148.8
70.6
22.4
m3
m3
m3
22,500.00
17,500.00
147,500.00
3,348,529.41
1,235,294.12
3,304,000.00
7,887,823.53
2.5
78.4
8.4
4.4
1.8
13.2
12.3
14.4
m3
m3
m3
m3
m3
m3
m3
m2
2,250,000.00
395,000.00
2,750,000.00
3,000,000.00
3,000,000.00
3,200,000.00
2,800,000.00
32,500.00
5,625,000.00
30,968,000.00
23,100,000.00
13,200,000.00
5,400,000.00
42,240,000.00
34,440,000.00
468,000.00
155,441,000.00
4,736.0
221.0
263.0
7,979.0
56.0
kg
kg
kg
m2
bh
10,250.00
10,250.00
10,250.00
650.00
57,500.00
48,544,000.00
2,265,250.00
2,695,750.00
5,186,350.00
3,220,000.00
61,911,350.00
1,716.0
126.0
393.0
442.0
442.0
442.0
26.0
24.0
210.0
290.0
110.0
180.0
kg
kg
kg
m2
m2
m2
m1
bh
kg
kg
bh
bh
10,250.00
11,500.00
11,500.00
92,500.00
17,500.00
12,500.00
62,500.00
75,000.00
11,500.00
10,250.00
3,750.00
1,500.00
17,589,000.00
1,449,000.00
4,519,500.00
40,885,000.00
7,735,000.00
5,525,000.00
1,625,000.00
1,800,000.00
2,415,000.00
2,972,500.00
412,500.00
270,000.00
87,197,500.00
806.0
1,612.0
80.0
48.0
m2
m2
m1
m2
65,000.00
37,500.00
27,500.00
92,500.00
52,390,000.00
60,450,000.00
2,200,000.00
4,440,000.00
115,040,000.00
Jumlah
II
1
2
3
4
5
6
7
8
III
1
2
4
5
6
IV
1
2
3
4
5
6
7
8
9
10
11
12
V
1
2
3
4
PEKERJAAN DINDING
Pasangan dinding bata
Plester + aci dinding bata
Kolom praktis
Keramik dinding km/wc 20x30 cm
Jumlah
Halaman 5
NO.
VI
1
2
3
4
JENIS PEKERJAAN
VOLUME
PEKERJAAN LANTAI
Pelat lantai (slab on grade) t=5cm
Pemadatan tanah
Lapisan pasir t=5cm
Keramik lantai 30x30 cm Roman
HARGA
SATUAN
(Rp)
20.4
408.0
10.2
408.0
m3
m2
m3
m2
700,000.00
2,500.00
147,500.00
85,000.00
14,280,000.00
1,020,000.00
1,504,500.00
34,680,000.00
51,484,500.00
27.0
20.0
372.0
121.0
m2
m1
m2
m2
77,500.00
20,000.00
110,000.00
95,000.00
2,092,500.00
400,000.00
40,920,000.00
11,495,000.00
54,907,500.00
121.0
54.0
m2
m1
45,000.00
30,000.00
5,445,000.00
1,620,000.00
7,065,000.00
3,000,000.00
5,500,000.00
11,500,000.00
700,000.00
850,000.00
24,000,000.00
49,500,000.00
11,500,000.00
4,200,000.00
2,550,000.00
91,750,000.00
19,500.00
21,000.00
19,500.00
95,000.00
17,004,000.00
15,540,000.00
526,500.00
11,020,000.00
33,070,500.00
1,600,000.00
1,750,000.00
2,500,000.00
275,000.00
185,000.00
75,000.00
95,000.00
140,000.00
125,000.00
3,200,000.00
7,000,000.00
5,000,000.00
1,650,000.00
740,000.00
150,000.00
190,000.00
280,000.00
250,000.00
18,460,000.00
42,000.00
135,000.00
5,846,400.00
15,660,000.00
21,506,400.00
Jumlah
VII
1
2
3
4
PEKERJAAN PLAFOND
Plafond gypsum + rangka hollow
List plafond 8 cm
Plafond acustic tile
Plafond alluminium stripe
Jumlah
VIII
1
2
PEKERJAAN TALANG
Lapisan waterproofing
Pipa air hujan PVC 4" klas D
Jumlah
IX
1
2
3
4
5
X
1
2
3
4
8.0
9.0
1.0
6.0
3.0
872.0
740.0
27.0
116.0
unit
unit
unit
unit
unit
m2
m2
m2
m2
Jumlah
XI
1
2
3
4
5
6
7
8
9
PEKERJAAN SANITASI
Wastafel TOTO-std + pasang
Closet duduk TOTO-std + pasang
Urinoir
Kran air + instalasi pipa air
Floor drain
Tempat sabun
Tempat tisue
Gantungan handuk
Cermin 60x70cm tebal 5mm
2.0
4.0
2.0
6.0
4.0
2.0
2.0
2.0
2.0
bh
bh
bh
unit
bh
bh
bh
bh
bh
Jumlah
XII
1
2
PEKERJAAN SALURAN
Beton rabat keliling bangunan (screed + floor aci)
Pekerjaan saluran air hujan
Jumlah
JUMLAH
HARGA
(Rp)
139.20
116.00
m2
m1
Halaman 6
NO.
JENIS PEKERJAAN
VOLUME
HARGA
SATUAN
(Rp)
JUMLAH
HARGA
(Rp)
II
1
2
3
4
PEKERJAAN LISTRIK
Lampu TKI TL 2 x 36 W
Lampu TKI TL 1 x 36 W
Lampu Down Light Esensial 11 Watt
Lampu TL 1 x 36 W
Lampu Baret Kotak TL 20 W Acrylic
Saklar Tunggal
Saklar Ganda
Stop Kontak 1 fasa, 6-10 A, 220V
Instalasi Titik lampu
Instalasi Stop Kontak 1 phasa
Panel LP 2
Panel Daya
Panel AC
Kabel NYY 4x 10 mm dari LVMDP ke P. LP 2
Kabel NYY 4x35 mm dari LVMDP ke P Daya
Kabel NYY 4x 25 mm dari P. LVMDP ke P. AC
Jumlah
PEKERJAAN INSTALASI TELEPON
Instalasi telepon
Terminal Box
Outlet telepon
Kabel telepon 20 pair
28.0
6.0
12.0
4.0
18.0
16.0
8.0
19.0
68.0
19.0
1.0
1.0
1.0
156.0
156.0
160.0
bh
bh
bh
bh
bh
bh
bh
bh
ttk
ttk
Unit
Unit
Unit
m'
m'
m'
287,100.00
224,300.00
127,600.00
97,800.00
168,200.00
16,500.00
18,500.00
17,200.00
156,300.00
169,200.00
4,830,000.00
3,800,000.00
5,400,000.00
39,700.00
127,300.00
78,600.00
8,038,800.00
1,345,800.00
1,531,200.00
391,200.00
3,027,600.00
264,000.00
148,000.00
326,800.00
10,628,400.00
3,214,800.00
4,830,000.00
3,800,000.00
5,400,000.00
6,193,200.00
19,858,800.00
12,576,000.00
81,574,600.00
12.0
1.0
12.0
46.0
ttk
bh
bh
m1
185,000.00
370,000.00
35,000.00
22,000.00
2,220,000.00
370,000.00
420,000.00
1,012,000.00
4,022,000.00
44.0
18.0
12.0
32.0
1.0
30.0
42.0
9.0
1.0
m'
m'
m'
m'
bh
m1
m1
m1
lot
145,600.00
68,400.00
37,600.00
31,200.00
776,000.00
56,400.00
39,500.00
23,100.00
250,000.00
6,406,400.00
1,231,200.00
451,200.00
998,400.00
776,000.00
1,692,000.00
1,659,000.00
207,900.00
250,000.00
13,672,100.00
1.0
18.0
3.0
3.0
1.0
1.0
1.0
25.0
unit
bh
bh
bh
bh
bh
ttk
ttk
7,200,000.00
185,000.00
185,000.00
535,200.00
412,000.00
123,200.00
72,000.00
148,200.00
7,200,000.00
3,330,000.00
555,000.00
1,605,600.00
412,000.00
123,200.00
72,000.00
3,705,000.00
17,752,800.00
Jumlah
III
1
2
3
4
5
6
7
8
9
IV
1
2
3
4
5
6
7
8
Halaman 7
NO.
V
1
2
3
4
5
6
7
8
9
10
JENIS PEKERJAAN
HARGA
SATUAN
(Rp)
VOLUME
JUMLAH
HARGA
(Rp)
12.0
16.0
21.0
4.0
1.0
1.0
1.0
1.0
1.0
m'
m'
m'
bh
bh
bh
bh
bh
bh
336,700.00
282,800.00
137,300.00
46,200.00
98,500.00
143,600.00
93,300.00
44,000.00
1,875,000.00
4,040,400.00
4,524,800.00
2,883,300.00
184,800.00
98,500.00
143,600.00
93,300.00
44,000.00
1,875,000.00
1.0
ls
400,000.00
400,000.00
14,287,700.00
Biaya Konstruksi
TOTAL HARGA MATERIAL + UPAH =
PPN 10% =
TOTAL BIAYA KONSTRUKSI =
844,760,773.53
84,476,077.35
929,236,850.88
69,942,558.67
Anggaran
Biaya Konstruksi = 93% Total Anggaran
Total Anggaran =
Luas Bangunan (m2) =
ANGGARAN PER m2 LUAS BANGUNAN =
999,179,409.55
384.00
2,602,029.71
Halaman 8
NO.
JENIS PEKERJAAN
VOLUME
HARGA
SATUAN
(Rp)
JUMLAH
HARGA
(Rp)
34.0
20.0
2.4
m3
m3
m3
22,500.00
17,500.00
147,500.00
765,000.00
350,000.00
354,000.00
1,469,000.00
1.5
14.7
1.6
1.6
2.7
3.0
9.5
m3
m3
m3
m3
m3
m3
m3
2,250,000.00
395,000.00
2,750,000.00
3,000,000.00
3,000,000.00
3,200,000.00
2,600,000.00
3,375,000.00
5,806,500.00
4,400,000.00
4,800,000.00
8,100,000.00
9,600,000.00
24,700,000.00
60,781,500.00
148.0
296.0
m2
m2
65,000.00
27,500.00
9,620,000.00
8,140,000.00
17,760,000.00
1,650,000.00
147,500.00
650,000.00
900,000.00
9,504,000.00
424,800.00
3,900,000.00
900,000.00
14,728,800.00
45,000.00
30,000.00
5,040,000.00
810,000.00
5,850,000.00
8,500,000.00
1,600,000.00
17,000,000.00
6,400,000.00
23,400,000.00
19,500.00
21,000.00
3,042,000.00
3,276,000.00
6,318,000.00
Jumlah
II
1
2
3
4
5
6
7
III
1
2
PEKERJAAN DINDING
Pasangan dinding bata
Plester + aci dinding bata
Jumlah
IV
1
2
3
4
V
1
2
PEKERJAAN LANTAI
Pelat lantai (slab on grade) t=10cm + besi M 5
Lapisan pasir t=5cm
Trench kabel, beton bertulang
Pondasi transformer
Jumlah
PEKERJAAN TALANG
Lapisan waterproofing
Pipa air hujan PVC 4" klas D
5.8
2.9
6.0
1.0
112.0
27.0
m3
m3
m1
unit
m2
m1
Jumlah
VI
1
2
2.0
4.0
unit
unit
Jumlah
VII
1
2
PEKERJAAN PENGECATAN
Cat dinding bata interior
Cat dinding bata exterior
156.0
156.0
Jumlah
m2
m2
Halaman 9
NO.
VIII
1
2
3
4
5
6
7
JENIS PEKERJAAN
HARGA
SATUAN
(Rp)
VOLUME
PEKERJAAN LISTRIK
Lampu TL 1 x 36 W tanpa armatur
Lampu Baret Kotak pijar
Saklar Tunggal
Saklar Ganda
Stop Kontak 1 fasa, 6-10 A, 220V
Instalasi Titik lampu
Instalasi Stop Kontak 1 phasa
4.0
6.0
2.0
1.0
3.0
12.0
3.0
bh
bh
bh
bh
bh
ttk
ttk
63,500.00
43,000.00
16,500.00
18,500.00
17,200.00
74,000.00
85,000.00
254,000.00
258,000.00
33,000.00
18,500.00
51,600.00
888,000.00
255,000.00
1,758,100.00
2.0
2.0
ttk
bh
185,000.00
35,000.00
370,000.00
70,000.00
440,000.00
Jumlah
IX
1
2
JUMLAH
HARGA
(Rp)
Jumlah
Biaya Konstruksi
TOTAL HARGA MATERIAL + UPAH =
PPN 10% =
TOTAL BIAYA KONSTRUKSI =
132,505,400.00
13,250,540.00
145,755,940.00
12,674,429.57
Anggaran
Biaya Konstruksi = 92% Total Anggaran
Total Anggaran =
Luas Bangunan (m2) =
ANGGARAN PER m2 LUAS BANGUNAN =
158,430,369.57
72.00
2,200,421.80
Halaman 10
NO.
JENIS PEKERJAAN
VOLUME
HARGA
SATUAN
(Rp)
JUMLAH
HARGA
(Rp)
16.3
11.5
3.1
m3
m3
m3
22,500.00
17,500.00
147,500.00
366,750.00
201,250.00
457,250.00
1,025,250.00
3.0
8.3
1.2
0.7
m3
m3
m3
m3
2,250,000.00
395,000.00
2,750,000.00
3,000,000.00
6,750,000.00
3,278,500.00
3,300,000.00
2,100,000.00
15,428,500.00
2,131.0
1,762.0
945.0
66.0
6,475.0
48.0
kg
kg
kg
kg
m2
bh
10,250.00
10,250.00
10,250.00
10,250.00
650.00
57,500.00
21,842,750.00
18,060,500.00
9,686,250.00
676,500.00
4,208,750.00
2,760,000.00
57,234,750.00
880.0
63.0
185.0
200.0
200.0
200.0
20.0
12.0
110.0
134.0
187.0
98.0
110.0
kg
kg
kg
m2
m2
m2
m1
bh
kg
kg
kg
bh
bh
10,250.00
11,500.00
11,500.00
92,500.00
17,500.00
12,500.00
62,500.00
75,000.00
11,500.00
10,250.00
10,250.00
3,750.00
1,500.00
9,020,000.00
724,500.00
2,127,500.00
18,500,000.00
3,500,000.00
2,500,000.00
1,250,000.00
900,000.00
1,265,000.00
1,373,500.00
1,916,750.00
367,500.00
165,000.00
43,609,750.00
Jumlah
II
1
2
3
4
III
1
2
3
4
5
6
IV
1
2
3
4
5
6
7
8
9
10
11
12
13
V
1
2
PEKERJAAN LANTAI
Pelat lantai (slab on grade) t=15cm + besi M 5
Lapisan pasir t=10cm
Jumlah
30.0
20.0
m3
m3
1,650,000.00
147,500.00
49,500,000.00
2,950,000.00
52,450,000.00
1
2
3
PEKERJAAN TALANG
Talang seng bjls 30 + flinkut + rangka L50 50 5
Pipa air hujan PVC 4" klas D
Listplank metal warna tct 0,5 + CAT
Jumlah
40.0
32.0
60.0
m1
m1
m2
265,000.00
30,000.00
115,500.00
10,600,000.00
960,000.00
6,930,000.00
18,490,000.00
VI
Halaman 11
NO.
VII
1
2
3
4
5
6
7
8
9
JENIS PEKERJAAN
HARGA
SATUAN
(Rp)
VOLUME
PEKERJAAN LISTRIK
Lampu TL 1 x 36 W tanpa armatur
Lampu Industrial Type, mercury 125 Watt
Saklar Tunggal
Saklar Ganda
Stop Kontak 1 fasa, 6-10 A, 220V
Stop kontak 3 fasa, 25 A, 220V
Instalasi Titik lampu
Instalasi Stop Kontak 1 phasa
Instalasi Stop Kontak 3 phasa
8.0
6.0
4.0
2.0
3.0
2.0
12.0
3.0
3.0
bh
bh
bh
bh
bh
bh
ttk
ttk
ttk
63,500.00
378,600.00
16,500.00
18,500.00
17,200.00
265,000.00
74,000.00
85,000.00
220,000.00
508,000.00
2,271,600.00
66,000.00
37,000.00
51,600.00
530,000.00
888,000.00
255,000.00
660,000.00
5,267,200.00
2.0
2.0
ttk
bh
185,000.00
35,000.00
370,000.00
70,000.00
440,000.00
Jumlah
VIII
1
2
JUMLAH
HARGA
(Rp)
Jumlah
Biaya Konstruksi
TOTAL HARGA MATERIAL + UPAH =
PPN 10% =
TOTAL BIAYA KONSTRUKSI =
193,945,450.00
19,394,545.00
213,339,995.00
18,551,303.91
Anggaran
Biaya Konstruksi = 92% Total Anggaran
Total Anggaran =
Luas Bangunan (m2) =
ANGGARAN PER m2 LUAS BANGUNAN =
231,891,298.91
144.00
1,610,356.24
Halaman 12
JENIS PEKERJAAN
panjang
MC
Pondasi
Ukuran
lebar
Unit
Total
tinggi
1.00
1.00
0.25
10
2.50
bt kali
224.00
0.50
0.70
78.40
sloof
224.00
0.15
0.25
8.40
kolom
4.50
0.20
0.30
16
4.32
balok
1.20
13.20
0.20
0.20
0.30
0.30
14
1
1.01
0.79
lsplnk
90.00
24.00
1.30
0.60
0.10
0.10
1
1
11.70
1.44
224.00
1.00
0.10
22.40
90.00
24.00
1.10
1.00
0.10
0.10
1
1
9.90
2.40
wf300
0.60
1.00
1.00
10
220.20
wf250
16.00
1.00
1.00
10 4,736.00
gording
26.00
1.00
1.00
12 1,716.00
224.00
1.00
1.00
896.00
90.00
24.00
1.00
1.00
1.00
1.00
1
1
90.00
24.00
42.00
0.90
0.90
34.02
1.00
1.00
0.25
1.50
42.00
0.50
0.70
14.70
pasir pond
plat
all strip
MC
tnh
Pondasi
bt kali
sloof
42.00
0.15
0.25
1.58
kolom
4.50
0.20
0.30
1.62
balok
52.00
0.20
0.30
3.12
lsplnk
52.00
0.70
0.10
3.64
pasir pond
42.00
1.00
0.10
4.20
112.00
1.00
0.10
11.20
wf300
0.60
1.00
1.00
10
220.20
wf250
16.00
1.00
1.00
10 4,736.00
gording
26.00
1.00
1.00
12 1,716.00
224.00
1.00
1.00
896.00
90.00
24.00
1.00
1.00
1.00
1.00
1
1
90.00
24.00
42.00
0.90
0.90
34.02
1.00
1.00
0.25
12
3.00
bt kali
52.00
0.40
0.40
8.32
sloof
52.00
0.15
0.15
1.17
kolom
1.00
0.20
0.30
12
0.72
balok
52.00
0.20
0.30
3.12
lsplnk
52.00
0.70
0.10
3.64
plat
all strip
STORAGE
tnh
Pondasi
pasir pond
42.00
1.00
0.10
4.20
112.00
1.00
0.10
11.20
wf300
4.00
1.00
1.00
12 1,761.60
wf250
9.00
1.00
1.00
8 2,131.20
WF200
52.00
1.00
1.00
946.40
gording
20.00
1.00
1.00
880.00
224.00
1.00
1.00
896.00
90.00
24.00
1.00
1.00
1.00
1.00
1
1
90.00
24.00
plat
all strip
1.80
13.14
12.30
806.4
114.00
3.12
3.64
11.20
806.4
114.00
3.12
3.64
11.20
806.4
114.00