You are on page 1of 16

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 8.40
2 Urugan pasir bawah pondasi 0.96
3 Urugan pasir bawah lantai 1.20
4 Pasangan pondasi batu kali 1pc :4psr 5.40
5 Pasangan dinding bata 1ps:6psr 70.00
6 Plesteran dinding 1pc :6psr 140.00
7 Acian dinding 140.00
8 Plesteran & acian lantai 24.00
9 Sponengan 30.00
10 Beton rabat lantai 1.92
11 Beton sloof praktis 21.00
12 Beton kolom praktis 21.00
13 Beton balok praktis 15/20 24.00
14 Pasang balok kayu kruing 6/10 cm 19.50
15 Pasang usuk ky kruing 4/6 cm 11.00
16 Pasang penutup atap galvalum 34.20
17 Pengecatan 140.00
18 Pasang talang galvalum 6.00
19 Pasang pipa pvc 3" 1.00
20 Pasang kusen dan daun pintu besi 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 51,700.00 434,280.00
m3 218,680.00 209,932.80
m3 218,680.00 262,416.00
m3 812,075.00 4,385,205.00
m2 103,140.00 7,219,800.00
m2 47,178.00 6,604,920.00
m2 27,500.00 3,850,000.00
m2 74,678.00 1,792,272.00
m1 12,000.00 360,000.00
m3 769,118.00 1,476,706.56
m1 65,650.00 1,378,650.00
m1 65,650.00 1,378,650.00
m1 90,300.00 2,167,200.00
m1 72,000.00 1,404,000.00
m1 38,000.00 418,000.00
m2 60,000.00 2,052,000.00
m2 17,500.00 2,450,000.00
m1 60,000.00 360,000.00
btg 280,000.00 280,000.00
Unit 4,125,000.00 4,125,000.00

42,609,032.36

m3 51,700.00 260,568.00
m3 218,680.00 125,959.68
m3 218,680.00 174,944.00
m3 812,075.00 2,631,123.00
m2 103,140.00 4,331,880.00
m2 47,178.00 3,962,952.00
m2 27,500.00 2,310,000.00
m2 74,678.00 1,194,848.00
m1 12,000.00 360,000.00
m3 769,118.00 984,471.04
m1 65,650.00 1,050,400.00
m1 65,650.00 919,100.00
m1 90,300.00 1,444,800.00
m1 72,000.00 972,000.00
m1 38,000.00 380,000.00
m2 60,000.00 1,368,000.00
m2 17,500.00 1,470,000.00
m1 60,000.00 270,000.00
btg 280,000.00 280,000.00
m2 172,500.00 2,760,000.00
Unit 945,000.00 945,000.00

28,196,045.72

ls 500,000.00 500,000.00
m3 218,500.00 2,458,125.00
m3 750,000.00 13,500,000.00

16,458,125.00

Rp 42,609,032.36
Rp 28,196,045.72
Rp 16,458,125.00

Rp 87,263,203.08
galian 8.4 pekerja 0.750 x 13.44 = 10.08
5.04 + mandor 0.025 x 13.44 = 0.34
13.44 m3

Urugan pasir 0.96 pekerja 0.300 x 14.79 = 4.44


1.20 mandor 0.010 x 14.79 = 0.15
0.576
0.8 Pasir Pasang 1.200 x 14.79 = 17.74
11.25 +
14.79 m3

Pas bt kali 5.4 Pekerja 1.5 x 8.64 = 12.96


3.24 + Tukang Batu 0.750 x 8.64 = 6.48
8.64 m3 Kepala Tukang 0.075 x 8.64 = 0.65
Mandor 0.075 x 8.64 = 0.65

Batu Belah 15/20 1.2 x 8.64 = 10.37


Portland Cement 163 x 8.64 = 1,408.32
Pasir Pasang 0.52 x 8.64 = 4.49

Pas bt merah 70 Pekerja 0.30 x 112.00 = 33.60


42 + Tukang Batu 0.1 x 112.00 = 11.20
112 m2 Kepala Tukang 0.01 x 112.00 = 1.12
Mandor 0.015 x 112.00 = 1.68

Bata Merah 5 x 11 x 22 70 x 112.00 = 7,840.00


Portland Semen 8.32 x 112.00 = 931.84
Pasir Pasang 0.049 x 112.00 = 5.49

Plesteran 140 Pekerja 0.40 x 264.00 = 105.60


84 Tukang Batu 0.2 x 264.00 = 52.80
24 Kepala Tukang 0.00 x 264.00 = 0.53
16 + Mandor 0.022 x 264.00 = 5.81
264 m2

Portland Semen 5.89 x 264.00 = 1,554.43


Pasir Pasang 0.036 x 264.00 = 9.50

Acian 140 Pekerja 0.20 x 264.00 = 52.80


84 Tukang Batu 0.1 x 264.00 = 26.40
24 Kepala Tukang 0.01 x 264.00 = 2.64
16 + Mandor 0.010 x 264.00 = 2.64
264 m2

Portland Semen 3.25 x 264.00 = 858.00

Beton rabat 1.92 Pekerja 2.000 x 21.20 = 42.40


1pc:2ps:3kr 1.28 Tukang Batu 0.350 x 21.20 = 7.42
18 + Kepala Tukang 0.035 x 21.20 = 0.74
21.2 m2 Mandor 0.080 x 21.20 = 1.70

Portland Semen 336.000 x 21.20 = 7,123.20


Pasir 0.540 x 21.20 = 11.45
Kerikil 0.810 x 21.20 = 17.17

Beton
sloof praktis 24 Pekerja 0.297 x 80.00 = 23.76
dan 16 Tukang batu 0.033 x 80.00 = 2.64
balok praktis 24 Tukang Kayu 0.033 x 80.00 = 2.64
16 + Tukang Besi 0.033 x 80.00 = 2.64
80 m2 Kepala Tukang 0.01 x 80.00 = 0.80
Mandor 0.015 x 80.00 = 1.20
Bahan
papan bekisting 0.003 x 80.00 = 0.24
Paku Biasa 2" - 5" 0.02 x 80.00 = 1.60
Besi Beton Polos 3.6 x 80.00 = 288.00
Kawat Beton 0.05 x 80.00 = 4.00
Portland Semen 5.5 x 80.00 = 440.00
Pasir Beton 0.009 x 80.00 = 0.72
Kerikil Beton 0.015 x 80.00 = 1.20

kolom praktis 21 Pekerja 0.18 x 35.00 = 6.30


14 + Tukang batu 0.02 x 35.00 = 0.70
35 m2 Tukang Kayu 0.02 x 35.00 = 0.70
Tukang Besi 0.02 x 35.00 = 0.70
Kepala Tukang 0.006 x 35.00 = 0.21
Mandor 0.009 x 35.00 = 0.32
Bahan
papan bekisting 0.002 x 35.00 = 0.07
Paku Biasa 2" - 5" 0.01 x 35.00 = 0.35
Besi Beton Polos 3 x 35.00 = 105.00
Kawat Beton 0.045 x 35.00 = 1.58
Portland Semen 4 x 35.00 = 140.00
Pasir Beton 0.006 x 35.00 = 0.21
Kerikil Beton 0.009 x 35.00 = 0.32
hr
hr

hr
hr

m3

hr
hr
hr
hr

m3
kg
m3

hr
hr
hr
hr

bj
kg
m3

hr
hr
hr
hr

kg
m3

hr
hr
hr
hr
kg

hr
hr
hr
hr

kg
m3
m3

hr
hr
hr
hr
hr
hr

m3
kg
kg
kg
kg
m3
m3

hr
hr
hr
hr
hr
hr

m3
kg
kg
kg
kg
m3
m3
no uraian bahan

1 batu kali 10.37


+
10.37 m3

2 pasir pasang / beton 17.74


4.49
5.49
9.50
11.45
0.72
0.21
+
49.61 m3

3 semen 1,408.32
931.84
1,554.43
858.00
7,123.20
440.00
140.00 +
12,455.79 kg
atau 311.39
311 zak

4 kerikil 17.17
1.20
0.32 +
18.69 m3

4 besi beton 10 mm pjg x byk


21
21
24
16
14
16 +
112 x 4 = 448 m'
37.33333
atau 38 btg

4 besi beton 6 mm pjg x byk


0.5 746.6667 = 373.3333 m'
31.11111
31 btg

5 bata merah 7,840.00 bj

6 kayu krg 6 x 10 x 3 m 19.5


13.5 +
33 m' : 3 = 11 btg

7 kayu krg 4 x 6 x 3 m 11
10 +
21 m' : 3 = 7 btg

8 atap galvalum 0,75m x 6 m 34.2 3.9 m2


22.8 +
57 m2 3.9 14.61538 lbr
atau 15 lbr

9 seng galvalum 0,9 m 6


4.5 +
10.5 m1
ESTIMASI BIAYA
PEMBUATAN GUDANG & AREA PARKIR

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

1 Tenaga 6 org 55 hr 60,000.00


2 Tukang 4 org 55 hr 75,000.00
JUMLAH

II BAHAN

1 Semen 311 zak 44,000.00


2 Pasir pasang 49.61 m3 220,000.00
3 Batu kali 10.37 m3 225,000.00
4 Kerikil 18.69 m3 230,000.00
5 besi beton 10 mm 40 btg 54,000.00
6 besi beton 10 mm 34 btg 32,000.00
7 bendrat 5 kg 18,000.00
8 paku 5 / 7 cm 5 kg 13,000.00
9 bata merah 7850 bj 650.00
10 kayu krg 6 x 10 x 3 m 11 btg 54,000.00
11 kayu krg 4 x 6 x 3 m 7 btg 28,500.00
12 kayu papan bekisting 15 lbr 17,500.00
13 bambu apus 10 btg 16,000.00
14 atap galvalum 0,75m x 6 m 15 lbr 35,000.00
15 seng galvalum 90 cm 10.5 m' 45,000.00
16 cat tembok 2 gln 110,000.00
17 keramik lantai 30x30 16 dus 87,500.00
18 kusen pintu kayu 1 unit 425,000.00
19 slot kunci 2 unit 215,000.00
20 daun pintu panil 1.62 m2 850,000.00
21 kusen dan daun pintu besi 7.5 m2 550,000.00
22 pipa pvc 3 " 3 btg 200,000.00
23 lampu sl- 23 watt + fitting 3 bh 60,000.00
24 kabel listrik 20 m' 12,000.00
25 stop kontak 2 bh 16,000.00
26 saklar 2 bh 15,000.00

JUMLAH

TOTAL JUMLAH

DIBULATKAN
Jumlah harga JUMLAH
( Rp ) ( Rp )

19,800,000.00
16,500,000.00
36,300,000.00

13,684,000.00
10,913,320.00
2,332,800.00
4,298,010.00
2,160,000.00
1,088,000.00
90,000.00
65,000.00
5,102,500.00
594,000.00
199,500.00
262,500.00
160,000.00
525,000.00
472,500.00
220,000.00
1,400,000.00
425,000.00
430,000.00
1,377,000.00
4,125,000.00
600,000.00
180,000.00
240,000.00
32,000.00
30,000.00

51,006,130.00

87,306,130.00

87,306,000.00