Construction Budget and Project Details for Residential Building

NO AREA VOLUME RASIO TOTAL
I LANTAI GF
a Bangunan Utama 5,946,900,000,000 594.69 100% 594.69
b Carport 1,613,100,000,000 161.31 100% 161.31
II LANTAI 1
a Bangunan Utama 4,943,310,160,728 494.331016 100% 494.331016
b Void 1 62,077,513,049 6.2077513 50% 3.10387565
c Void 2 343,458,457,112 34.3458457 50% 17.1729229
d Void 3 62,077,500,000 6.20775 50% 3.103875
e Atap Consevatory 342,000,000,000 34.2 100% 34.2
III LANTAI 2
a Bangunan Utama 4,213,566,099,627 421.35661 100% 421.35661
b Void 1 62,077,500,000 6.20775 50% 3.103875
c Void 2 391,700,291,312 39.1700291 50% 19.5850146
d Void 3 62,077,500,000 6.20775 50% 3.103875
IV LANTAI 3
a Bangunan Utama 4,449,845,015,765 444.984502 100% 444.984502
b Void 1 62,077,505,722 6.20775057 50% 3.10387529
c Void 2 285,534,689,645 28.553469 50% 14.2767345
d Void 3 62,077,500,000 6.20775 50% 3.103875
V ROOF PLAN
a Atap 3,856,339,999,999 385.634 100% 385.634
b Void 1 62,077,500,000 6.20775 50% 3.103875
c Void 2 356,445,000,000 35.6445 50% 17.82225
d Void 3 62,077,500,000 6.20775 50% 3.103875
TOTAL 2630.19405
756
551.91169
447.149375
465.468986
409.664
2630.19405
CONSTRUCTION BUDGET Asti&Associates
Client : Rimba Construction

Project : Residence Harmony
Subject : Pekerjaan Struktur
Last update 10/24/2022
NO. ITEMS PANJANG TINGGI JUMLAH LUAS (m2) OPENING (m1) Column1 Column5
LT 1 942.27 380.88
1 33.29 3.70 1.00 86.09 77.38
P1 0.90 2.70 2.00 4.86 12.60
J2 0.53 1.80 2.00 1.90 9.31
J3 2.50 1.80 1.00 4.50 8.60
J4 0.53 1.80 2.00 1.90 9.31
J5 4.00 2.50 2.00 20.00 26.00
J6 1.00 1.80 1.00 1.80 5.60
J7 1.18 1.80 1.00 2.12 5.96
2 3.80 3.70 2.00 28.12 -
3 4.95 3.70 2.00 32.67 11.60
J8 1.10 1.80 2.00 3.96 11.60
4 5.10 3.70 2.00 28.02 18.00
J9 2.70 1.80 2.00 9.72 18.00
5 5.03 3.70 2.00 31.79 20.40
J10 0.70 1.80 2.00 2.52 10.00
Page 3 of 92
J11 0.80 1.80 2.00 2.88 10.40
6 6.90 3.70 2.00 36.84 26.60
P12 1.80 3.00 2.00 10.80 15.60
J13 0.95 1.80 2.00 3.42 11.00
7 0.85 3.70 1.00 3.15 -
8 1.20 3.70 1.00 2.01 6.30
P14 0.90 2.70 1.00 2.43 6.30
9 8.40 3.70 2.00 46.50 28.20
P15 0.90 2.70 2.00 4.86 12.60
P16 1.80 3.00 2.00 10.80 15.60
10 0.73 3.70 2.00 5.37 -
11 1.60 3.70 2.00 6.98 12.60
P17 0.90 2.70 2.00 4.86 12.60
12 4.53 3.70 2.00 33.49 -
13 1.35 3.70 2.00 5.13 12.60
P18 0.90 2.70 2.00 4.86 12.60
14 2.95 3.70 2.00 13.73 13.80
P19 1.50 2.70 2.00 8.10 13.80
15 1.35 3.70 2.00 7.83 9.60
J20 0.60 1.80 2.00 2.16 9.60
16 1.60 3.70 2.00 9.68 9.60
J21 0.60 1.80 2.00 2.16 9.60

Page 4 of 92
17 3.30 3.70 2.00 18.42 14.80
J22 1.20 2.50 2.00 6.00 14.80
18 3.30 3.70 2.00 18.42 14.80
J23 1.20 2.50 2.00 6.00 14.80
19 18.93 3.70 2.00 140.05 -
20 0.68 3.70 2.00 5.00 -
21 1.75 3.70 1.00 4.05 6.30
P24 0.90 2.70 1.00 2.43 6.30
22 2.50 3.70 2.00 18.50 -
23 7.77 3.70 2.00 57.50 -
24 2.95 3.70 1.00 7.92 7.00
P25 1.00 3.00 1.00 3.00 7.00
25 2.20 3.70 1.00 8.14 -
26 18.24 3.70 1.00 58.11 32.50
J26 0.67 2.50 2.00 3.35 12.68
J27 0.53 2.50 2.00 2.65 12.12
J28 1.35 2.50 1.00 3.38 7.70
27 4.00 3.70 1.00 4.80 13.00
J29 4.00 2.50 1.00 10.00 13.00
28 1.85 3.70 2.00 13.69 -
29 1.35 3.70 1.00 2.57 7.20
Page 5 of 92
P30 0.90 2.70 1.00 2.43 7.20
30 2.65 3.70 2.00 19.61 -
31 1.35 3.70 1.00 5.00 -
32 6.93 3.70 2.00 51.25 -
33 0.58 3.70 2.00 4.26 -
34 1.70 3.70 2.00 8.83 13.00
P31 0.75 2.50 2.00 3.75 13.00
35 5.50 3.70 2.00 40.70 -
36 2.50 3.70 2.00 18.50 -
37 4.00 3.70 2.00 26.60 12.40
P32 0.60 2.50 2.00 3.00 12.40
38 3.30 3.70 2.00 20.42 13.20
P33 0.80 2.50 2.00 4.00 13.20
39 1.00 3.70 2.00 7.40 -
40 0.70 3.70 2.00 5.18 -
LT 2 983.29 291.57
1 12.85 3.70 2.00 68.04 85.12
J1 1.00 1.80 4.00 7.20 22.40
J2 0.53 1.80 2.00 1.90 9.31
J3 1.18 1.80 2.00 4.23 11.90
J4 0.53 1.80 2.00 1.90 9.31
Page 6 of 92
J5 0.60 1.80 4.00 4.32 19.20
J6 1.50 2.50 2.00 7.50 13.00
2 1.28 3.70 2.00 9.44 -
3 1.23 3.70 2.00 9.07 -
4 1.28 3.70 2.00 9.44 -
5 3.43 3.70 1.00 12.67 -
6 3.45 3.70 1.00 10.34 6.30
P7 0.90 2.70 1.00 2.43 6.30
7 2.35 3.70 2.00 17.39 -
8 3.43 3.70 1.00 10.24 6.30
P8 0.90 2.70 1.00 2.43 6.30
9 3.45 3.70 1.00 12.77 -
10 1.43 3.70 1.00 5.27 -
11 0.70 3.70 1.00 2.59 -
12 2.05 3.70 2.00 10.31 12.60
P9 0.90 2.70 2.00 4.86 12.60
13 4.95 3.70 2.00 36.63 -
14 6.10 3.70 2.00 30.56 16.20
P10 2.70 2.70 2.00 14.58 16.20
15 4.95 3.70 2.00 31.23 20.40
J11 0.70 1.80 2.00 2.52 10.00
Page 7 of 92
J12 0.80 1.80 2.00 2.88 10.40
16 5.10 3.70 1.00 14.01 9.00
J13 2.70 1.80 1.00 4.86 9.00
17 5.10 3.70 1.00 14.42 12.15
J14 0.65 1.80 1.00 1.17 4.90
J15 1.83 1.80 1.00 3.29 7.25
18 4.95 3.70 2.00 36.63 -
19 1.80 3.70 2.00 13.32 -
20 4.20 3.70 2.00 31.08 -
21 2.15 3.70 2.00 11.05 43.40
P16 0.90 2.70 2.00 4.86 12.60
22 11.85 3.70 2.00 79.41 30.80
J17 0.60 1.80 2.00 2.16 9.60
J18 1.20 1.80 2.00 4.32 12.00
J19 0.50 1.80 2.00 1.80 9.20
23 19.08 3.70 2.00 141.16 -
24 2.21 3.70 2.00 16.35 -
25 0.94 3.70 2.00 6.96 -
26 1.20 3.70 1.00 4.44 -
27 1.88 3.70 1.00 6.94 -
28 2.10 3.70 2.00 15.54 -
Page 8 of 92
29 2.21 3.70 2.00 16.35 -
30 0.78 3.70 1.00 2.87 -
31 7.14 3.70 1.00 26.40 -
32 7.64 3.70 1.00 28.25 -
33 7.92 3.70 2.00 58.61 -
34 4.76 3.70 1.00 10.88 25.47
J20 0.67 1.80 2.00 2.40 9.86
J21 0.53 1.80 2.00 1.90 9.31
J22 1.35 1.80 1.00 2.43 6.30
35 4.16 3.70 1.00 14.17 4.93
J23 0.67 1.80 1.00 1.20 4.93
36 2.13 3.70 2.00 13.31 6.30
P24 0.90 2.70 1.00 2.43 6.30
37 6.85 3.70 2.00 45.83 12.60
P25 0.90 2.70 2.00 4.86 12.60
38 6.93 3.70 2.00 51.25 -
39 1.58 3.70 2.00 11.66 -
40 4.23 3.70 2.00 31.27 -
41 0.70 3.70 2.00 5.18 -
LT 3 772.49 265.87
1 13.35 3.70 2.00 64.77 39.60
Page 9 of 92
P1 1.50 2.70 4.00 16.20 27.60
P2 6.60 2.70 1.00 17.82 12.00
2 6.35 3.70 1.00 21.07 6.30
P3 0.90 2.70 1.00 2.43 6.30
3 7.00 3.70 1.00 21.04 12.60
P4 0.90 2.70 2.00 4.86 12.60
4 1.45 3.70 1.00 2.94 6.30
P5 0.90 2.70 1.00 2.43 6.30
5 4.85 3.70 2.00 35.89 -
6 5.50 3.70 1.00 15.49 9.00
J6 2.70 1.80 1.00 4.86 9.00
7 5.50 3.70 1.00 17.02 10.90
J7 0.93 1.80 2.00 3.33 10.90
8 4.93 3.70 2.00 33.93 10.00
J8 0.70 1.80 2.00 2.52 10.00
9 3.18 3.70 1.00 10.49 5.00
J9 0.70 1.80 1.00 1.26 5.00
10 7.55 3.70 1.00 25.51 6.30
P10 0.90 2.70 1.00 2.43 6.30
J11 3.15 1.80 1.00 5.67 9.90
11 7.00 3.70 1.00 25.90 -
Page 10 of 92
12 3.17 3.70 1.00 10.47 5.00
J12 0.70 1.80 1.00 1.26 5.00
13 9.55 3.70 1.00 23.19 20.70
P13 1.50 2.70 3.00 12.15 20.70
14 6.50 3.70 1.00 20.00 6.90
P14 1.50 2.70 1.00 4.05 6.90
15 19.08 3.70 2.00 141.16 -
16 4.50 3.70 1.00 16.65 -
17 6.77 3.70 2.00 50.10 -
18 5.12 3.70 1.00 18.94 -
19 1.15 3.70 1.00 4.26 -
20 1.10 3.70 2.00 8.14 -
21 8.25 3.70 1.00 11.66 28.11
P15 1.50 2.70 1.00 4.05 6.90
P16 0.90 2.70 1.00 2.43 6.30
J17 4.96 2.50 1.00 12.39 14.91
22 1.65 3.70 1.00 3.68 6.30
P18 0.90 2.70 1.00 2.43 6.30
23 0.78 3.70 1.00 2.87 -
24 1.65 3.70 1.00 6.11 -
25 6.01 3.70 1.00 7.40 16.26
Page 11 of 92
P19 0.90 2.70 1.00 2.43 6.30
J20 4.96 2.50 1.00 12.39 9.96
26 3.50 3.70 2.00 17.89 17.50
J21 1.00 1.80 2.00 3.60 11.20
27 5.35 3.70 1.00 4.42 6.30
P22 0.90 2.70 1.00 2.43 6.30
28 3.50 3.70 1.00 12.95 -
29 5.08 3.70 2.00 37.56 -
30 3.50 3.70 2.00 16.63 18.90
P23 0.90 2.70 2.00 4.86 12.60
31 1.85 3.70 1.00 4.42 6.30
P24 0.90 2.70 1.00 2.43 6.30
Page 12 of 92
SKEMA PRICING HARMONY
BUDGETING SCOPE PRICE

RAP Pek. Persiapan 715,236,820
Tiang Pancang 829,161,600
Struktur Bawah 470,139,702
Struktur Atas
- Lantai GF 533,976,270
- Lantai 01 727,749,311
- Lantai 02 657,692,588
- Lantai 03 543,303,179
- Lantai Dak 172,355,548
- Atap 50,516,882
Pasangan Bata
- Lantai GF 452,082,897
- Lantai 01 376,735,747
- Lantai 02 384,574,370
- Lantai 03 305,104,820
Alat dan material pendukung 331,025,102
Pek. GWT, STP dan Baja
- Struktur Bawah 16,404,522
- Struktur Atas 973,558,139
- Alat dan material pendukung 77,213,635
Fee Arsitek -
Consumable 182,172,981
Wastage 467,940,247
TOTAL 8,266,944,362
GRAND TOTAL (PEMBULATAN) 8,266,900,000
RAB NON PPN 10% (a) 8,577,003,306
10% Fee contractor 857,700,331
Total 9,434,703,637
Diskon - 180,803,637
GRAND TOTAL 9,253,900,000
Margin RAB (a) - RAP 987,000,000
10.67%
310,103,306
SELISIH ANTARA RAB (sebelum ditambah fee
contractor) dengan RAP 3.61552%
Luas 2,188.38
Harga/m2 IDR 4,228,653
REMARKS
12 bulan
3.00%
6.00% 77,990,041
4,133,450,000
3,518,334 4,626,950,000 4,228,653.16

493,500,000
11%
m2 1,094.19
FR-ENG-03-01
Mr. John [Owner]
Daftar Harga Material TGT [Lokasi Proyek]
10/24/2022 [Tanggal Pembaharuan]
No. Material Spesifikasi Satuan Harga Satuan Sumber PIC No tlpn
Anti rayap Fumida m2 IDR 49,500.00 Deni

Orkin m2 Erry
Balok kayu kelas II m3 IDR 2,400,000.00 Cakrawala 0818 0660 6195

Baja WF 150 Gunung Garuda Kg IDR 15,207.50 PT Mitratama mandiri sejati Ibu Christine 0812 9865 5611
WF 200 Gunung Garuda Kg IDR 14,175.00 Harga LOCO Pabrik
WF 250 Gunung Garuda Kg IDR 14,285.25 Include PPN
WF 300 Gunung Garuda Kg IDR 14,978.25
Plate 6 mm Gunung Garuda Kg IDR 13,755.00
HB 150 kg IDR 14,978.25
Pipa 2" Tebal 6 Galvanis Sch 40 kg = 12 m IDR 700,883.00
IDR 58,406.92
Baut M16 pcs IDR 29,150.00
M20 pcs IDR 45,870.00
Bata merah 5x10x20 pcs IDR 740.00 Ibu Nunung- 0813-8006-3657

Batako 30 x 17 x 7,5 cm pcs IDR 1,800.00 TB. Cahaya Kencana 021-555-3684
Besi beton SW Kg IDR 9,600.00 PT Mitratama mandiri sejati Ibu Christine 0812 9865 5611
Besi strip Kg IDR 9,400.00 PT Mitratama mandiri sejati Ibu Christine 0812 9865 5611
Cat baja Nippe 2000 m2 IDR 300,000.00 Sinar Djaja 633 7417
Dolken kayu diameter 8-10/400 cm Btg IDR 20,000.00 Cakrawala 0818 0660 6195
Genteng GAF m2 IDR 480,000.00
Integral waterproofing BASF Masterpel Ltr IDR 40,000.00 Ibu Sri 0818 0605 2020
Jendela naco Bh IDR 100,000.00
Kaca polos m2 IDR 800,000.00
Kawat beton Kg IDR 20,000.00 PT Mitratama mandiri sejati Ibu Christine 0812 9865 5611
Kerikil m3 IDR 400,000.00 TB. Cahaya Kencana 021-555-3684
Kunci tanam pcs IDR 50,000.00
Meni besi Kg IDR 52,000.00 Sinar Djaja 633 7417
Minyak bekisting Ltr IDR 10,000.00 Sinar Djaja 633 7417
MU 200 Kg IDR 3,750.00 TB. Cahaya Kencana 021-555-3684
Paku Kg IDR 18,000.00 TB. Cahaya Kencana 021-555-3684
Pasir beton m3 IDR 300,000.00 Hanjaya Lestari 5596 4079
Pasir pasang m3 IDR 330,000.00 Hanjaya Lestari 5596 4079
Pasir urug m3 IDR 290,000.00 Hanjaya Lestari 5596 4079
Plywood 4 mm Lbr IDR 110,000.00 Cahaya Baru 3689 7909
Ready mix K-300, slump 12, non screened Adhimix m3 IDR 750,000.00
Slump IDR 20,000.00
NFA IDR 35,000.00
Mutu IDR 25,000.00
Screened IDR 50,000.00
Ready mix K-300, slump 14, screened m3 IDR 820,000.00
Ready mix K-325, slump 14, NFA, screened Adhimix m3 IDR 855,000.00 Purchase Kusmawan 0812 8874 2969
Ready mix K-325, slump 12, NFA, non Screened Adhimix m3 IDR 785,000.00
Ready mix K-350, slump 14, NFA, Screened Adhimix m3 IDR 895,000.00
Ready mix K-400, slump 14, NFA, non Screened Adhimix m3 IDR 933,000.00
Ready mix K-400, slump 14, NFA, Screened Adhimix m3 IDR 983,000.00
Semen portland Gresik Kg IDR 1,080.00 TB. Cahaya Kencana 021-555-3684
Seng gelombang Lbr IDR 50,000.00 TB. Cahaya Kencana 021-555-3684
Sika Top 107 Kg IDR 12,500.00 TB. Cahaya Kencana 021-555-3684
BASF 555 kg IDR 30,555.56
Spacer Bh IDR 10,000.00
Wiremesh M7 kg IDR 11,900.00
Bondek Tebal 0.75 m2 IDR 14,750.00
Pipa galvanis 4 inch btg IDR 1,127,000.00
m IDR 281,750.00
FR-ENG-03-02
Mr. John [Owner]
Daftar Harga Upah Pekerja TGT [Lokasi Proyek]
10/24/2022 [Tanggal Pembaharuan]
No. Jabatan Keahlian Satuan Harga/Hari Sumber
RAP
Pekerja IDR 115,000.00
Tukang kayu Kayu IDR 135,000.00
Tukang batu Batu IDR 135,000.00
Tukang Besi Besi IDR 140,000.00
Tukang Las Las IDR 140,000.00
Kepala tukang IDR 150,000.00
Mandor IDR 165,000.00
Koordinasi cor IDR 70,000.00
RAB 1.1
Pekerja IDR 126,500.00
Tukang Kayu IDR 148,500.00
Batu IDR 148,500.00
Besi IDR 154,000.00
Las IDR 154,000.00
Kepala tukang IDR 165,000.00
Mandor IDR 181,500.00
Koordinasi cor IDR 70,000.00
CONSTRUCTION BUDGET
Client : Rimba Construction ESTIMATING STARTS WITH HONESTY
Project : Residence Harmony P : 0812 9005 0597, E : margaretaasti@gmail.com
Subject : Pekerjaan Struktur Galuhmas, Gardenia Park F1, Karawang, Jawa Barat 41361
NO. ITEMS PANJANG LEBAR TEBAL / kg JUMLAH BEKISTING m3 / Kg
A TANGGA
1 Tangga 1/ Utama (Lt. 1-3) 2.00 47.18 6.62
- Slab 8.00 1.20 0.25 1.00 13.60 2.40
- Foot step 1.20 0.28 0.18 21.00 8.28 0.64
- Board rest 1.20 0.92 0.25 1.00 1.70 0.28
2 Tangga 2/ Depan (LG-1) 2.00 57.92 9.91
- Slab 7.64 1.54 0.15 1.00 14.06 1.77
- Foot step 1.54 0.30 0.18 18.00 8.85 0.75
- Board rest 1.54 0.65 0.15 1.00 1.46 0.15
- Dinding beton 7.64 1.00 0.15 2.00 4.59 2.29
3 Tangga 3/ Belakang (LG-1) 2.00 65.01 7.27
- Slab 9.88 1.58 0.15 1.00 18.57 2.34
- Foot step 1.58 0.30 0.19 21.00 10.96 0.92
- Board rest 1.58 1.58 0.15 1.00 2.97 0.37
4 Tangga 4/ Service (LG-3) 2.00 32.79 3.01
- Slab 8.00 0.85 0.15 1.00 9.20 1.02
Page 21 of 92
- Foot step 0.85 0.28 0.18 21.00 6.70 0.45
- Board rest 0.85 0.28 0.15 1.00 0.49 0.04
B BAJA
1 Conservatory
- WF 400.200.8.13 mm Kolom 3.35 66.00 8.00 Kg 1,768.80
- WF 200.100,5,5.8 mm Balok 2.95 21.33 6.00 Kg 377.60
- WF 200.100,5,5.8 mm Balok 3.00 21.33 2.00 Kg 128.00
- Pipa 2" Atap 6.50 - 2.00 m1 13.00
- Pipa 2" Atap 1.40 - 4.00 m1 5.60
- Pipa 2" Atap 2.04 - 4.00 m1 8.16
2 Dak
- WF 250.125.6.9 mm Kolom 1.05 29.60 34.00 Kg 1,088.42
- WF 250.125.6.9 mm Mansard 4.20 29.60 33.00 Kg 4,225.64
- WF 300.150.6,5.9 mm Mansard 1.70 36.70 8.00 Kg 514.09
- HB 150.150.7.10 Kolom 2.75 31.50 2.00 Kg 178.45
- WF 300.150.6,5.9 mm Balok 6.90 36.70 2.00 Kg 521.65
- WF 200.100,5,5.8 mm Balok 1.50 21.33 2.00 Kg 65.92
- WF 200.100,5,5.8 mm Balok 3.10 21.33 1.00 Kg 68.12
- WF 200.100,5,5.8 mm Balok 10.00 21.33 1.00 Kg 219.73
- WF 200.100,5,5.8 mm Balok 3.30 21.33 2.00 Kg 145.02
- WF 200.100,5,5.8 mm Balok 2.50 21.33 2.00 Kg 109.87
Page 22 of 92
- WF 200.100,5,5.8 mm Balok 8.00 21.33 1.00 Kg 175.79
- WF 200.100,5,5.8 mm Balok 5.00 21.33 1.00 Kg 109.87
3 Atap 1
- WF 300.150.6,5.9 mm Balok 7.55 36.70 2.00 Kg 570.80
- WF 300.150.6,5.9 mm Balok 4.88 36.70 5.00 Kg 921.40
- WF 250.125.6.9 mm Balok 2.41 29.60 4.00 Kg 293.66
- WF 200.100,5,5.8 mm Balok 2.41 21.33 4.00 Kg 211.65
- WF 200.100,5,5.8 mm Balok 1.96 21.33 4.00 Kg 172.53
- WF 200.100,5,5.8 mm Balok 19.03 21.33 1.00 Kg 418.04
4 Atap 2
- WF 200.100,5,5.8 mm Balok 6.90 21.33 3.00 Kg 454.85
- WF 200.100,5,5.8 mm Balok 3.51 21.33 4.00 Kg 308.51
5 Atap 3
- WF 200.100,5,5.8 mm Balok 3.85 21.33 3.00 Kg 253.79
- WF 200.100,5,5.8 mm Balok 3.52 21.33 4.00 Kg 308.95
C TAHAPAN COR 10.00
- Ground floor PC, sloof, slab, GWT, STP 1.00
- Ground floor Kolom 1.00
- Lt. 1 Balok, slab 1.00
- Lt. 1 Kolom 1.00
Page 23 of 92
- Lt. 2 Kolom 1.00
- Lt. 3 Kolom 1.00
- Dak Balok, slab 1.00
- Roof Slab 1.00
D TIANG PANCANG 25 x 25 cm 176.00 3,168.00
- PC1 18.00 1.00 21.00 21.00 378.00
- PC1B 18.00 1.00 2.00 2.00 36.00
- PC2A 18.00 2.00 6.00 12.00 216.00
- PC2B 18.00 2.00 2.00 4.00 72.00
- PC3 18.00 3.00 4.00 12.00 216.00
- PC4 18.00 4.00 4.00 16.00 288.00
- PC5 18.00 5.00 1.00 5.00 90.00
- PC6 18.00 6.00 5.00 30.00 540.00
- PC7 18.00 7.00 2.00 14.00 252.00
- PC4A 18.00 4.00 4.00 16.00 288.00
- PC6A 18.00 6.00 4.00 24.00 432.00
- PC8A 18.00 8.00 2.00 16.00 288.00
- PC1A 18.00 1.00 4.00 4.00 72.00
E GALIAN TANAH 91.80
- GWT 4.55 3.00 2.00 2.00 54.60
Page 24 of 92
- STP 4.65 2.00 2.00 2.00 37.20
F URUGAN PASIR 50.82
- PC 98.62 0.10 9.86
- Tie beam 110.82 0.10 11.08
- Plat 275.82 0.10 27.58
- GWT 13.65 0.10 1.37
- STP 9.30 0.10 0.93
G LANTAI KERJA 25.41
- PC 98.62 0.05 4.93
- Tie beam 110.82 0.05 5.54
- Plat 275.82 0.05 13.79
- GWT 13.65 0.05 0.68
- STP 9.30 0.05 0.47
H RASIO BESI Besi Beton Bekisting Wastage Rasio/ m3
- Pile cap 8,148.15 56.41 173.98 1.05 151.66 152.00
- Tie beam 8,424.08 40.44 292.51 1.05 218.74 219.00
- Plat GF 12,124.36 93.00 21.64 1.05 136.89 137.00
- Kolom GF 5,598.26 20.23 222.77 1.05 290.54 291.00
- Balok Lt. 1 9,315.65 40.09 407.23 1.05 243.98 244.00
- Plat Lt. 1 8,043.22 52.65 348.97 1.05 160.42 161.00
- Kolom Lt. 1 4,600.93 17.12 182.02 1.05 282.25 283.00
Page 25 of 92
- Balok Lt. 2 7,328.74 32.65 323.02 1.05 235.67 236.00
- Plat Lt. 2 7,492.26 49.32 324.61 1.05 159.52 160.00
- Kolom Lt. 2 4,884.60 17.30 185.46 1.05 296.38 297.00
- Balok Lt. 3 7,870.65 36.26 365.37 1.05 227.91 228.00
- Plat Lt. 3 7,046.90 46.28 305.69 1.05 159.87 160.00
- Kolom Lt. 3 2,610.47 8.61 88.15 1.05 318.38 319.00
- Balok Lt. Dak 2,585.29 13.21 130.06 1.05 205.47 206.00
- Plat Lt. Dak 2,078.03 14.15 97.28 1.05 154.17 155.00
- Plat Atap 154.06 20.42 139.51 1.05 7.92 8.00
- Tie beam GWT & STP (153.81) 0.63 4.18 1.05 (257.27) (258.00)
- Plat & Dinding GWT & ST 8,539.33 49.27 394.13 1.05 181.99 182.00
Page 26 of 92
CONSTRUCTION BUDGET
Client : Rimba Construction ESTIMATING STARTS WITH HONESTY
Project : Residence Harmony P : 0812 9005 0597, E : margaretaasti@gmail.com
Subject : Pekerjaan Struktur Galuhmas, Gardenia Park F1, Karawang, Jawa Barat 41361
NO. ITEMS BERAT/ M UKURAN JUMLAH TOTAL
I CONSERVATORY
A Kolom
1 WF 200.200.8.13 (KWF1) 21.30 3.35 8.00 599.38
2 Plat 6 mm 48.61 0.08 16.00 65.33
3 Plat 8 mm (siffener) 64.93 0.02 16.00 16.36
4 Plat 10 mm (base plate) 80.90 0.14 8.00 91.74
5 Anchoer bolt 4 Ø 16, L = 400 mm 1.00 1.00 32.00 32.00
6 Grouting 0.03 0.14 8.00 0.03
B Girder
1 WF 200 21.30 3.00 2.00 134.19
2 Ext. WF 250.125.6.9 21.30 0.13 4.00 11.18
3 Plat 6 mm 48.61 0.0038 16.00 3.06
4 Plat 8 mm (stiffener) 64.93 0.02 8.00 8.52
5 Plat 10 mm 81.01 0.05 4.00 17.01
6 Baut M20 1.00 1.00 32.00 32.00
7 WF 250.125.6.9 21.30 2.93 6.00 393.58
Page 27 of 92
8 Plat 10 mm 81.01 0.04 12.00 40.83
9 Baut M20 1.00 1.00 36.00 36.00
C Rangka pipa
1 Pipa 4" 1.00 2.23 4.00 9.37
2 Pipa 4" 1.00 1.78 4.00 7.49
3 Pipa 4" 1.00 1.50 4.00 6.30
4 Pipa 4" 1.00 6.50 2.00 13.65
6 Plat 10 mm 81.01 0.08 8.00 54.44
7 Baut M16 1.00 1.00 64.00 64.00
II DAK
A PINTU MASTER BEDROOM
- Det. 1
1 HB 150.150.7.10 (KHB) 31.50 2.75 3.00 272.87
4 Anchoer bolt Ø 16, L = 400 mm 1.00 1.00 12.00 12.00
5 Grouting 0.03 0.04 3.00 0.00
- Det. 3
1 WF 250.125.6.9 (KWF2) 29.60 4.01 3.00 373.99
2 Plat 6 mm 48.61 0.01 12.00 5.74
Page 28 of 92
3 Plat 6 mm 48.61 0.00 18.00 3.27
4 Plat 6 mm 48.61 0.10 3.00 15.87
5 Baut M16 1.00 1.00 24.00 24.00
- Det. 4
1 WF 250.125.6.9 29.60 0.60 3.00 55.94
2 Plat 6 mm 48.61 0.01 12.00 5.74
3 Plat 6 mm 48.61 0.04 3.00 5.94
4 Baut M16 1.00 1.00 18.00 18.00
- Balok
1 WF 300.150.6,5.9 mm 36.70 6.85 2.00 527.93
2 Plat 6 mm 48.61 0.01 16.00 5.16
3 Plat 10 mm 81.01 0.05 8.00 30.62
4 Baut M16 1.00 1.00 32.00 32.00
B MANSARD DEPAN
- Det. 2
1 WF 250.125.6.9 (KWF2) 29.60 2.75 16.00 1,367.52
2 WF 250.125.6.9 (KWF2) 29.60 1.05 17.00 554.78
6 Grouting 0.03 0.06 66.00 0.11
Page 29 of 92
- Det. 3
1 WF 250.125.6.9 (KWF2) 29.60 3.56 17.00 1,879.38
2 Plat 6 mm 48.61 0.04 17.00 34.71
3 Plat 8 mm 64.93 0.04 17.00 46.36
- Det. 4
1 WF 250.125.6.9 29.60 0.80 32.00 795.65
2 Plat 6 mm 48.61 0.00 64.00 12.74
3 Plat 6 mm 48.61 0.03 32.00 51.04
4 Plat 10 mm 81.01 0.04 16.00 49.33
5 Baut M20 1.00 1.00 48.00 48.00
6 Plat 6 mm 48.61 0.01 64.00 20.63
7 Plat 10 mm 81.01 0.05 32.00 122.48
8 Baut M16 1.00 1.00 128.00 128.00
- Balok
1 WF 200.100,5,5.8 mm 21.33 1.41 2.00 62.94
2 WF 200.100,5,5.8 mm 21.33 3.10 1.00 69.44
3 WF 200.100,5,5.8 mm 21.33 10.00 1.00 223.89
4 WF 200.100,5,5.8 mm 21.33 2.40 4.00 214.68
5 WF 200.100,5,5.8 mm 21.33 7.95 1.00 178.08
6 WF 200.100,5,5.8 mm 21.33 4.99 1.00 111.75
7 Plat 6 mm 48.61 0.00 112.00 14.29
Page 30 of 92
8 Plat 10 mm 81.01 0.03 56.00 119.08
9 Baut M16 1.00 1.00 112.00 112.00
C MANSARD BELAKANG
1 WF 300.150.6,5.9 mm (KWF3) 36.70 1.45 8.00 445.46
2 WF 250.125.6.9 (KWF2) 29.60 1.45 8.00 359.28
3 Plat 6 mm 48.61 0.01 16.00 5.72
4 Plat 12 mm 97.22 0.06 8.00 50.23
6 Grouting 0.03 0.06 8.00 0.01
III ATAP
- Area 1
1 WF 300.150.6,5.9 mm 36.70 7.38 1.00 284.20
2 WF 300.150.6,5.9 mm 36.70 4.85 1.00 186.89
3 WF 300.150.6,5.9 mm 36.70 2.59 1.00 99.69
4 WF 300.150.6,5.9 mm 36.70 5.00 5.00 963.38
5 WF 250.125.6.9 mm 29.60 2.50 4.00 310.80
6 WF 200.100,5,5.8 mm 21.33 2.05 3.00 137.76
7 WF 200.100,5,5.8 mm 21.33 1.90 3.00 127.68
8 WF 200.100,5,5.8 mm 21.33 2.45 4.00 219.52
9 WF 200.100,5,5.8 mm 21.33 4.80 4.00 430.08
10 WF 200.100,5,5.8 mm 21.33 2.50 4.00 224.00
Page 31 of 92
11 Plat 6 mm 48.61 0.01 18.00 4.60
12 Plat 10 mm 81.01 0.04 9.00 29.55
13 Baut M16 1.00 1.00 18.00 18.00
14 Plat 6 mm 48.61 0.01 20.00 6.13
15 Plat 10 mm 81.01 0.05 5.00 19.14
16 Baut M16 1.00 1.00 20.00 20.00
- Area 2
1 WF 200.100,5,5.8 mm 21.33 6.90 3.00 463.68
2 WF 200.100,5,5.8 mm 21.33 3.50 4.00 313.60
3 Plat 6 mm 48.61 0.00 50.00 7.03
4 Plat 10 mm 81.01 0.03 25.00 53.16
5 Baut M16 1.00 2.00 25.00 50.00
- Area 3
1 WF 200.100,5,5.8 mm 21.33 3.85 3.00 258.72
2 WF 200.100,5,5.8 mm 21.33 3.50 4.00 313.60
3 Plat 6 mm 48.61 0.00 32.00 4.50
4 Plat 10 mm 81.01 0.03 16.00 34.02
5 Baut M16 1.00 2.00 16.00 32.00
Page 32 of 92
Page 33 of 92
Page 34 of 92
Item Pekerjaan Satuan Kode
Pagar sementara dari seng gelombang tinggi 2 m m2 A1

A1
A1
A1
A1
A1
A1
A1
Pengukuran dan pemasangan bouwplank m1 A2
A2
A2
A2
Pembuatan bedeng sementara lantai plesteran m2 A3
A3
A3
A3
A3
A3
A3
A3
A3
A3
A3
A3
A3
A3
Penggalian tanah biasa sedalam 1 m m3 B1
B1
Pembuangan tanah sejauh 30 m m3 B2
B2
Pengurugan kembali 1 m3 galian tanah m3 B3
B3
Pemadatan tanah per 20 cm m3 B4
B4
Pengurugan dengan pasir urug B5
B5
Lantai kerja 1:3:5 m3 B6
B6
B6
B6
Pembesian dengan Wire mesh Kg B7
B7
B7
B7
B7
Pemasangan 1 m2 bekisting bondek/floor deck Kg B7
B7
B7
B7
B7
Pembesian dengan besi polos atau ulir Kg C1
C1
C1
C1
Pemasangan 1 m2 bekisting untuk tie beam m2 C2
C2
C2
C2
Pemasangan 1 m2 bekisting untuk pilecap m2 C3
C3
C3
C3
Pemasangan 1 m2 bekisting untuk kolom m2 C4
C4
C4
C4
C4
C4
Pemasangan 1 m2 bekisting untuk balok m2 C5
C5
C5
C5
C5
C5
Pemasangan 1 m2 bekisting untuk lantai m2 C6
C6
C6
C6
C6
C6
Pemasangan 1 m2 bekisting untuk dinding m2 C7
C7
C7
C7
C7
C7
C7
Pemasangan 1 m2 bekisting untuk tangga m2 C8
C8
C8
C8
C8
C8
Pemasangan 1 m1 bekisting untuk plat lantai dasar m1 C9
C9
C9
C9
Cor ready mix m3 C10
K 300, Slump 12, Non Screened, NFA C10
C10
C10
C10
Cor ready mix m3 C11
K 300, Slump 14, Screened, NFA C11
C11
C11
C11
Pembuatan 1 m' kolom praktis beton bertulang (15 x 15) m1 D1
D1
D1
D1
D1
D1
D1
Pembuatan 1 m' ring balok beton bertulang (15x15) m2 D2
D2
D2
D2
D2
D2
D2
Pemasangan dinding bata merah 1/2 batu campuran 1PC : 3PP m2 D3
D3
D3
D3
Pemasangan plesteran 1PC : 3PP tebal 15 mm m2 D4
D4
D4
D4
Pemasangan acian m2 D5
D5
D5
D5
Screeding 3 cm m2 D6
D6
D6
D6
Waterproofing coating m2 E1
(BASF) E1
Pemasangan scaffolding
WF 400 m2 D6
D6
D6
D6
WF 200 - 250 m2 D6
D6
D6
D6
WF 150 - 250 m2 D6
D6
D6
D6
WF 300 m2 D6
D6
D6
D6
HB 150 m2 D6
D6
D6
D6
Pipa m1 D6
Plat 6 mm m2 D6
D6
D6
D6
Plat 8 - 22 mm m2 D6
D6
D6
D6
Grouting m2 D6
D6
D6
D6
Harga Sub.
Jasa Koefisien Satuan Harga Satuan
Total
Pekerja 0.200 OH 115,000 23,000
Tukang kayu 0.400 OH 135,000 54,000
Kepala tukang 0.020 OH 150,000 3,000
Mandor 0.020 OH 165,000 3,300
-
-
-
-
Pekerja 0.100 OH 115,000 11,500
Tukang kayu 0.100 OH 135,000 13,500
Kepala tukang 0.010 OH 150,000 1,500
Mandor 0.005 OH 165,000 825
Pekerja 2.000 OH 115,000 230,000
Tukang kayu 2.000 OH 135,000 270,000
Tukang batu 1.000 OH 135,000 135,000
Kepala tukang 0.300 OH 150,000 45,000
Mandor 0.050 OH 165,000 8,250
-
-
-
-
-
-
-
-
-
Pekerja 0.750 OH 115,000 86,250
Mandor 0.025 OH 165,000 4,125
Pekerja 0.330 OH 115,000 37,950
Mandor 0.010 OH 165,000 1,650
Pekerja 0.500 OH 115,000 57,500
Mandor 0.050 OH 165,000 8,250
Pekerja 0.500 OH 115,000 57,500
Mandor 0.050 OH 165,000 8,250
Pekerja 0.300 OH 115,000 34,500
Mandor 0.010 OH 165,000 1,650
Pekerja 1.320 OH 115,000 151,800
Tukang batu 0.220 OH 135,000 29,700
Kepala tukang 0.022 OH 150,000 3,300
Mandor 0.132 OH 165,000 21,780
Pekerja 0.025 OH 115,000 2,875
Tukang besi 0.025 OH 140,000 3,500
Kepala tukang 0.002 OH 150,000 300
Mandor 0.001 OH 165,000 165
Pekerja 0.080 OH 115,000 9,200

Tukang kayu 0.040 OH 135,000 5,400
Mandor 0.008 OH 165,000 1,320
Pekerja 0.007 OH 115,000 805

Tukang besi 0.007 OH 140,000 980
Kepala tukang 0.007 OH 150,000 1,050
Mandor 0.003 OH 165,000 495
Pekerja 0.200 OH 115,000 23,000
Tukang batu 0.100 OH 135,000 13,500
Kepala tukang 0.010 OH 150,000 1,500
Mandor 0.015 OH 165,000 2,475
Pekerja 0.200 OH 115,000 23,000
Tukang batu 0.100 OH 135,000 13,500
Kepala tukang 0.010 OH 150,000 1,500
Mandor 0.015 OH 165,000 2,475
Pekerja 0.660 OH 115,000 75,900
Tukang kayu 0.330 OH 135,000 44,550
Kepala tukang 0.033 OH 150,000 4,950
Mandor 0.033 OH 165,000 5,445
- -
- -
Pekerja 0.660 OH 115,000 75,900
Tukang kayu 0.330 OH 135,000 44,550
Kepala tukang 0.033 OH 150,000 4,950
Mandor 0.033 OH 165,000 5,445
- -
- -
Pekerja 0.660 OH 115,000 75,900
Tukang kayu 0.330 OH 135,000 44,550
Kepala tukang 0.033 OH 150,000 4,950
Mandor 0.033 OH 165,000 5,445
- -
- -
Pekerja 0.660 OH 115,000 75,900
Tukang kayu 0.330 OH 135,000 44,550
Kepala tukang 0.033 OH 150,000 4,950
Mandor 0.033 OH 165,000 5,445
- -
- -
- -
Pekerja 0.660 OH 115,000 75,900
Tukang kayu 0.330 OH 135,000 44,550
Kepala tukang 0.033 OH 150,000 4,950
Mandor 0.033 OH 165,000 5,445
- -
- -
Pekerja 0.520 OH 115,000 59,800
Tukang kayu 0.260 OH 135,000 35,100
Kepala tukang 0.026 OH 150,000 3,900
Mandor 0.026 OH 165,000 4,290
Pekerja 0.500 OH 115,000 57,500
Tukang batu 0.167 OH 135,000 22,500
Kepala tukang 0.033 OH 150,000 5,000
Mandor 0.011 OH 165,000 1,833
Koordinasi, sopir, teknisi, uang makan 1.000 OH 70,000 70,000
Pekerja 0.500 OH 115,000 57,500
Tukang batu 0.167 OH 135,000 22,500
Kepala tukang 0.033 OH 150,000 5,000
Mandor 0.011 OH 165,000 1,833
Koordinasi, sopir, teknisi, uang makan 1.000 OH 70,000 70,000
Pekerja 0.180 OH 115,000 20,700
Tukang batu 0.026 OH 135,000 3,510
Tukang kayu 0.020 OH 135,000 2,700
Tukang besi 0.020 OH 140,000 2,800
Mandor 0.009 OH 165,000 1,485
- -
Pekerja 0.297 OH 115,000 34,155
Tukang batu 0.033 OH 135,000 4,455
Tukang kayu 0.033 OH 135,000 4,455
Tukang besi 0.033 OH 140,000 4,620
Kepala tukang 0.010 OH 150,000 1,500
Mandor 0.015 OH 165,000 2,475
- -
Pekerja 0.300 OH 115,000 34,500
Tukang batu 0.100 OH 135,000 13,500
Kepala tukang 0.010 OH 150,000 1,500
Mandor 0.015 OH 165,000 2,475
Pekerja 0.300 OH 115,000 34,500
Tukang batu 0.150 OH 135,000 20,250
Kepala tukang 0.015 OH 150,000 2,250
Mandor 0.015 OH 165,000 2,475
Pekerja 0.143 OH 115,000 16,445
Tukang batu 0.107 OH 135,000 14,445
Kepala tukang 0.011 OH 150,000 1,650
Mandor 0.011 OH 165,000 1,815
Pekerja 0.200 OH 115,000 23,000
Tukang batu 0.100 OH 135,000 13,500
Kepala tukang 0.010 OH 150,000 1,500
Mandor 0.010 OH 165,000 1,650
Pekerja 0.150 OH 115,000 17,250
Mandor 0.015 OH 165,000 2,475
Pekerja 0.200 OH 115,000 23,000

Mandor 0.002 OH 181,000 362
Pekerja 0.006 OH 115,000 690

Tukang las 0.060 OH 140,000 8,400
Mandor 0.003 OH 165,000 495
Pekerja 0.006 OH 115,000 690
Tukang batu 0.060 OH 140,000 8,400
Mandor 0.003 OH 165,000 495
Pekerja 0.006 OH 115,000 690

Tukang batu 0.060 OH 140,000 8,400
Mandor 0.003 OH 165,000 495
Pekerja 0.006 OH 115,000 690
Tukang batu 0.060 OH 140,000 8,400
Mandor 0.003 OH 165,000 495
Pekerja 0.006 OH 115,000 690
Tukang batu 0.060 OH 140,000 8,400
Mandor 0.003 OH 165,000 495
Pekerja 1.000 OH 200,000 200,000
Pekerja 0.006 OH 115,000 690

Tukang batu 0.060 OH 140,000 8,400
Mandor 0.003 OH 165,000 495
Pekerja 0.006 OH 115,000 690

Tukang batu 0.060 OH 140,000 8,400
Mandor 0.003 OH 165,000 495
Pekerja 0.006 OH 115,000 690

Tukang batu 0.060 OH 140,000 8,400
Mandor 0.003 OH 165,000 495
Harga Sub.
Material Koefisien Satuan Harga Satuan
Total
Dolken kayu diameter 8-10/400 cm 1.250 Btg 20,000 25,000
Semen portland 2.500 Kg 1,080 2,700
Seng gelombang 1.200 Lbr 50,000 60,000
Pasir beton 0.005 m3 300,000 1,500
Kerikil 0.009 m3 400,000 3,600
Balok kayu kelas II 0.072 m3 2,400,000 172,800
Paku biasa 2” – 5” 0.060 Kg 18,000 1,080
Meni besi 0.450 Ltr 52,000 23,400
Kayu balok 5/7 0.012 m3 2,400,000 28,800
Paku 2”-3” 0.020 Kg 18,000 360
Kayu papan 3/20 0.007 m3 2,400,000 16,800
-
Kayu 0.180 m3 2,400,000 432,000
Paku biasa 0.080 Kg 18,000 1,440
Besi strip 1.100 Kg 9,400 10,340
Pasir pasang 0.150 m3 330,000 49,500
Pasir beton 0.100 m3 300,000 30,000
Kerikil 0.150 m3 400,000 60,000
Bata merah 5x10x20 30.000 bh 740 22,200
Seng pelat 0.250 lbr 50,000 12,500
Jendela naco 0.200 bh 100,000 20,000
Kaca polos 0.080 m2 800,000 64,000
Kunci tanam 0.150 bh 50,000 7,500
Plywood 9 mm 0.060 lbr 125,000 7,500
-
-
-
-
-
-
-
-
Pasir urug 1.200 m3 290,000 348,000
-
Pasir beton 0.522 m3 300,000 156,600
Kerikil 0.862 m3 400,000 344,800
Besi beton 1.020 Kg 11,900 12,138
Kawat beton 0.015 Kg - -
Kaso 5/7 cm 0.001 m3 2,400,000 3,360

Balok 8/12 cm 0.009 m3 2,400,000 21,360
Paku 7 - 12 cm 0.230 Kg 18,000 4,140
Floor deck 1.080 m2 14,750 15,930
Besi beton 1.050 Kg 9,600 10,080

-
-
Batako 30 x 17 x 7,5 cm 12.500 bh 1,800 22,500
Pasir pasang 0.030 m3 330,000 9,900
-
Batako 30 x 17 x 7,5 cm 12.500 bh 1,800 22,500
Pasir pasang 0.030 m3 330,000 9,900
-
Kayu kelas III 0.040 m3 2,400,000 48,000
Paku 5 cm – 12 cm 0.400 Kg 18,000 7,200
Minyak bekisting 0.200 Ltr 10,000 2,000
Plywood 12 mm 0.350 Lbr 158,000 27,650
Kayu kelas III 0.040 m3 2,400,000 48,000
Paku 5 cm – 12 cm 0.400 Kg 18,000 7,200
Plywood 12 mm 0.350 Lbr 158,000 27,650
Kayu kelas III 0.040 m3 2,400,000 48,000
Paku 5 cm – 12 cm 0.400 Kg 18,000 7,200
Plywood 12 mm 0.350 Lbr 158,000 27,650
Kayu kelas III 0.030 m3 2,400,000 36,000
Paku 5 cm – 12 cm 0.400 Kg 18,000 7,200
Plywood 12 mm 0.350 Lbr 158,000 27,650
Spacer 4.000 Bh 10,000 40,000
Kayu kelas III 0.030 m3 2,400,000 36,000
Paku 5 cm – 12 cm 0.400 Kg 18,000 7,200
Plywood 9 mm 0.350 Lbr 158,000 27,650
Kayu kelas III 0.045 m3 2,400,000 108,000
Paku 5 cm – 12 cm 0.300 Kg 18,000 5,400
Ready mix K-325, slump 12, non screened 1.100 m3 750,000 825,000
-
-
-
-
Ready mix K-325, slump 14, screened 1.100 m3 820,000 902,000
-
-
-
-
Kayu kelas III 0.003 m3 2,400,000 6,240
Paku 5 cm – 12 cm 0.013 Kg 18,000 234
Besi beton 3.090 Kg 9,600 29,664
Pasir beton 0.008 m3 300,000 2,340
Kerikil 0.012 m3 400,000 4,680
Kayu kelas III 0.003 m3 2,400,000 7,200
Paku 5 cm – 12 cm 0.020 Kg 18,000 360
Besi beton 3.600 Kg 9,600 34,560
Pasir beton 0.009 m3 300,000 2,700
Kerikil 0.015 m3 400,000 6,000
Bata merah 5x10x20 70.000 bh 740 51,800
Pasir pasang 0.040 m3 330,000 13,200
-
Pasir pasang 0.023 m3 330,000 7,590
-
-
MU 200 2.000 Kg 3,750 7,500
-
-
-
Pasir beton 0.039 m3 300,000 11,700
-
-
BASF 555 1.800 Kg 30,556 55,000
1 set (2 psg) scaffold 1.000 set 59,000 59,000

7.76470588 set
63.9746154 72
Baja profil 1.150 Kg 16,128 18,547

Cat meni besi 0.005 m2 300,000
Erection/ alat bantu 0.200 % 18,547
-
Baja profil 1.150 Kg 14,285 16,428
-
Baja profil 1.150 Kg 14,285 16,428

-
Baja profil 1.150 Kg 14,978 17,225
-
Baja profil 1.150 Kg 14,978 17,225
-
Baja profil 0.200 btg 700,883 140,177

Cat meni besi 0.628 m2 300,000 188,424
Erection/ alat bantu 28.000 % 328,600 92,008
-
Baja profil 1.150 Kg 13,755 15,818

-
Baja profil 1.150 Kg 12,600 14,490

-
Grouting sika 1.850 Kg 3,800 7,030
-
Jasa Material Jasa Material
83,300 290,080
27,325 45,960
688,250 779,780
90,375 -
27,720 -
65,750 -
65,750 -
36,150 348,000
206,580 717,400
6,840 12,138
16,520 44,790
3,330 10,080
40,475 43,200
40,475 43,200
130,845 122,850
130,845 126,450
130,845 162,850
130,845 196,850
130,845 110,350
20,618 22,880
156,833 825,000
156,833 902,000
1,426,444.44 2,167,733.33
51,660 56,760
51,975 80,520
59,475 15,988
34,355 7,500
39,650 27,252
19,725 55,000
23,692 59,000
1,705,824 4,248,000
10,485 18,547
Cat meni besi 0.005 m2
Erection/ alat bantu 0.200 %
10,485 16,428
10,485 16,428
1,500.00
10,485 17,225
10,485 17,225
200,000 420,608
10,485 15,818
10,485 14,490
10,485 7,030
Construction Budget
RIMBA CONSTRUCTION
We Build It Right
Date October 24, 2022
Galeri Niaga Mediterania No. E8E No. 001/RAP/HARMONY/ENG-RBP/I/2021
Pantai Indah Kapuk, Jakarta Utara 14460 Customer ID 8000-037
T. 021.588.2468 Scope of Work Main Structure
F. 021.588.2467
E. rimba@hotmail.com Quotation valid until: November 7, 2022
Prepared by: HR, TH
Project Owner:
Harmony Residence
Dasar Design:
Arsitek : 09 January 2021 [Kompozim]
Struktur : 15 January 2021 [Cipta Sukses]
NO. ITEMS TOTAL
lama
I. MAIN HOUSE IDR 6,549,654,837
###
II. GWT, STP AND STEEL IDR 1,067,176,297

###
###
SUB TOTAL IDR 7,616,831,134
CONSUMABLE 3% IDR 182,172,981
WASTAGE 6% IDR 467,940,247
TOTAL IDR 8,266,944,362
ROUNDING IDR (44,362)
GRAND TOTAL IDR 8,266,900,000
###
Page 55 of 92
Construction Budget
RIMBA CONSTRUCTION
We Build It Right
F. 021.588.2467
Prepared by: HR, TH
Project Owner:
Harmony Residence
Dasar Design:
UNIT PRICE
NO. ITEMS SPECIFICATIONS QTY UNIT TOTAL
LABOR MATERIAL
I. PEKERJAAN PERSIAPAN
1. Project management dan pengawasan Project Manager, Supervisor Sipil, Supervisor MEP, 12.00 bln IDR 40,000,000 IDR - IDR 480,000,000
Engineer, Koordinator K3, Drafter, Logistic
2. Pagar sementara Rangka besi hollow, seng gelombang, dan cat 84.00 m1 IDR 83,300 IDR 290,080 IDR 31,363,920
3. Pengukuran dan bow plank Dengan alat total station dan manual, kasau dan papan 84.00 m1 IDR 27,325 IDR 45,960 IDR 6,155,940
4. Direksi keet, gudang, toilet tamu, dan toilet pekerja Kasau dan balok kayu, papan, atap seng, closet jongkok 32.00 m2 IDR 688,250 IDR 779,780 IDR 46,976,960
5. Workshop lapangan untuk fabrikasi kayu dan besi Kasau dan balok kayu, papan, atap seng, dll 15.00 m2 IDR - IDR - IDR -
6. Pest control (anti rayap) Terminix 720.00 m2 IDR 29,700 IDR 19,800 IDR 35,640,000
7. Air kerja
- Pengadaan supply air kerja By Owner
- Iuran air bersih By Owner
- Tangki air plastik 1000 L Penguin 2.00 unit IDR - IDR 2,500,000 IDR 5,000,000
- Sumur air Sumur pantek, pipa, dan pompa 1.00 ls IDR - IDR 6,500,000 IDR 6,500,000
- Alat bantu (selang air, ember, dll) 1.00 ls IDR - IDR 500,000 IDR 500,000
8. Listrik kerja
Page 56 of 92
UNIT PRICE
LABOR MATERIAL
- Pengadaan supply listrik kerja By Owner
- Iuran listrik By Owner
- Instalasi kabel dan titik penerangan 1.00 ls IDR - IDR 3,500,000 IDR 3,500,000
9. Mobilisasi dan demobilisasi pekerja dan peralatan kerja Transportasi dari mess ke site 12.00 bln IDR - IDR 3,300,000 IDR 39,600,000
10. Pembersihan lokasi kerja Tenaga kerja harian 2 orang kebersihan 12.00 bln IDR - IDR 5,000,000 IDR 60,000,000
11. Iuran pengelolaan lingkungan By Owner
II. PEKERJAAN TIANG PANCANG

1. Pengukuran dan penentuan titik pancang Dengan alat total station dan manual 1.00 ls IDR 5,000,000 IDR - IDR 5,000,000
2. Mobilisasi dan demobilisasi mesin pancang Alat HSPD 120 Ton 1.00 unit IDR - IDR 22,000,000 IDR 22,000,000
3. Tiang square pile 25 x 25 cm (splice can 6 mm) Pre-stressed K450, Strand 3/8" 3,168.00 m1 IDR 68,200 IDR 170,500 IDR 756,201,600
5. Pengelasan splice can Sambungan las penuh 4 sisi splice can 352.00 joint IDR 55,000 IDR - IDR 19,360,000
6. Test mutu beton tiang pancang sebelum terpancang Hammer Test 1.00 ls IDR - IDR - IDR -
7. Test integritas pondasi pancang setelah terpancang Uji PDA (Pile Driving Analyzer) 3.00 ttk IDR 3,000,000 IDR - IDR 9,000,000
7. Bobok tiang pancang sampai elevasi pile cap 176.00 ttk IDR 100,000 IDR - IDR 17,600,000
*. Catatan:
- Menggunakan square pile 25 x 25 cm panjang 6 meter
- Jika kedalaman tiang pancang lebih dari 18 m, maka akan menjadi kerja tambah (addendum)
- Belum termasuk biaya tambahan yang bergantung kepada kondisi lapangan, misalnya penggunaan plat baja pada tanah lunak, dolly, dll bila mana perlu
III. PEKERJAAN STRUKTUR

III.1. PEKERJAAN STRUKTUR BAWAH
A. Galian & Urugan Tanah
1. Galian tanah lantai Manual, tenaga manusia 259.44 m3 IDR 118,095 IDR - IDR 30,638,946
2. Galian tanah pile cap Manual, tenaga manusia 72.98 m3 IDR 118,095 IDR - IDR 8,618,816
3. Galian tanah tie beam Manual, tenaga manusia 56.12 m3 IDR 118,095 IDR - IDR 6,626,922
4. Urugan tanah kembali dan pemadatan Tanah existing, menggunakan stamper 116.56 m3 IDR 131,500 IDR - IDR 15,327,921
5. Urugan pasir area plat, tie beam, pile cap Tebal 10 cm 48.53 m3 IDR 36,150 IDR 348,000 IDR 18,640,907
*. Catatan:
- Elevasi tanah lantai existing diasumsikan di elevasi 0.00 sebagai dasar lantai basement
- Belum termasuk tanah urugan yang didatangkan dari luar bilamana diperlukan
B. Lantai Kerja
Screeding di bawah plat, tie beam, pile cap F'c = 7.4 Mpa; tebal 5 cm 24.26 m3 IDR 206,580 IDR 717,400 IDR 22,418,099
C. Pile Cap
Page 57 of 92
UNIT PRICE
LABOR MATERIAL
1. Beton ready mix Adhimix K-300, Non Fly Ash, Slump ± 12, Non-screened 56.41 m3 IDR 156,833 IDR 825,000 IDR 55,388,308
2. Tulangan baja, rasio besi 152 kg/ m3 SNI, Ø < 10 = BJTP 280; D ≥ 10 = BJTS 420, ex. SW 8,574.80 kg IDR 3,330 IDR 10,080 IDR 114,988,046
3. Bekisting Batako, adukan 1 : 3 173.98 m2 IDR 40,475 IDR 43,200 IDR 14,557,859
D. Tie Beam
III.2. PEKERJAAN STRUKTUR ATAS

A. LANTAI DASAR (GF)
1. Plat lantai (S2) Tebal 15 cm
a. Beton ready mix Adhimix K-300, Non Fly Ash, Slump ± 12, Non-screened 93.00 m3 IDR 156,833 IDR 825,000 IDR 91,309,244
b. Tulangan baja, rasio besi 137 kg/ m3 SNI, Ø < 10 = BJTP 280; D ≥ 10 = BJTS 420, ex. SW 12,740.82 kg IDR 3,330 IDR 10,080 IDR 170,854,461
c. Bekisting tepi Batako, adukan 1 : 3 21.64 m2 IDR 40,475 IDR 43,200 IDR 1,810,844
2. Kolom
a. Beton ready mix Adhimix K-300, Non Fly Ash, Slump ± 14, Screened 20.23 m3 IDR 156,833 IDR 902,000 IDR 21,422,203
c. Bekisting Plywood 12 mm, kasau dan balok kayu, support 222.77 m2 IDR 130,845 IDR 122,850 IDR 56,516,028
3. Tangga 2 (Lt. Dasar - 01) Area depan

4. Tangga 3 (Lt. Dasar - 01) Area belakang

5. Tangga 4 (Lt. Dasar - 01) Area service

b. Tulangan baja, rasio besi 200 kg/ m3 SNI, Ø < 10 = BJTP 280; D ≥ 10 = BJTS 420, ex. SW 602.07 kg IDR 3,330 IDR 10,080 IDR 8,073,703
Page 58 of 92
UNIT PRICE
LABOR MATERIAL
B. LANTAI 1 (Satu)
1. Balok
2. Plat lantai (S1) dan (S3) Tebal 12 cm (S1) dan 20 cm (S3)

3. Kolom
4. Tangga 1 (Lt. 01 - 02) Area utama

5. Tangga 4 (Lt. 01 - 02) Area service

C. LANTAI 2 (Dua)
1. Balok

Page 59 of 92
UNIT PRICE
LABOR MATERIAL
3. Kolom


D. LANTAI 3 (TIGA)
1. Balok

3. Kolom
E. LANTAI DAK
1. Balok
Page 60 of 92
UNIT PRICE
LABOR MATERIAL

3. Waterproofing BASF 555 123.84 m2 IDR 19,725 IDR 55,000 IDR 9,253,928
4. Screeding Adukan 1 : 3 123.84 m2 IDR 39,650 IDR 27,252 IDR 8,285,129
F. LANTAI ATAP
1. Plat lantai (S1A) Tebal 13 cm
b. Tulangan baja Wiremesh M7 - 150, BJTD 350, SNI 163.40 kg IDR 6,840 IDR 12,138 IDR 3,100,975
c. Bekisting Bondex galvanized steel 0.75 mm 139.51 m2 IDR 16,520 IDR 12,138 IDR 3,998,016
IV. PEKERJAAN PASANGAN DINDING BATA

1. Pasangan dinding 1/2 bata Bata merah, adukan 1 : 3 1,130.72 m2 IDR 51,975 IDR 80,520 IDR 149,814,125
2. Plaster dinding Adukan 1 : 3 2,261.44 m2 IDR 59,475 IDR 15,988 IDR 170,655,034
3. Aci dinding MU 200 2,261.44 m2 IDR 34,355 IDR 7,500 IDR 94,652,464
4. Kolom / balok praktis 15/15 Site mix 1 : 2 : 3 10.28 m3 IDR 1,426,444 IDR 2,167,733 IDR 36,961,273
B. LANTAI 1 (SATU)
1. Pasangan dinding 1/2 bata Bata merah, adukan 1 : 3 942.27 m2 IDR 51,975 IDR 80,520 IDR 124,845,104
C. LANTAI 2 (DUA)
Page 61 of 92
UNIT PRICE
LABOR MATERIAL
D. LANTAI 3 (TIGA)
V. ALAT DAN MATERIAL PENDUKUNG

1. Sewa mobil pompa beton Super long boom ex. Farasindo 7.00 kali IDR - IDR 8,000,000 IDR 56,000,000
Double super long boom ex. Farasindo 3.00 kali IDR - IDR 9,000,000 IDR 27,000,000
2. Sewa vibrator Minimum 4 unit setiap pengecoran 34.00 unit IDR - IDR 400,000 IDR 13,600,000
3. Sewa scaffold 11.00 bln IDR - IDR 14,000,000 IDR 154,000,000
4. Sewa bar bender GW42 25mm CM 11.00 bln IDR - IDR - IDR -
5. Sewa bar cutter PT50 32mm CM 11.00 bln IDR - IDR - IDR -
6. Langsir material Besi, semen, kayu, pasir, batu, dll 12.00 bln IDR - IDR - IDR -
7. Pengikat besi beton Kawat bendrat 3,602.76 kg IDR 6,000 IDR 4,000 IDR 36,027,602
8. Concrete spacer Site mix 1 : 1 17,710.00 bh IDR - IDR - IDR -
11. Aksesoris bekisting Tie rod, wing nut, dan lain-lain 3,435.79 m2 IDR - IDR - IDR -
12. Chemical anchoring Hilti Hit-RE 500 V3 59.00 pcs IDR 632,500 IDR 120,000 IDR 44,397,500
13. Uji mutu besi Laboratorium Universitas Trisakti Jakarta 3.00 batch IDR - IDR - IDR -
14. Uji mutu beton struktur Infrared thermography, hammer test 2.00 batch IDR - IDR - IDR -
15. Instalasi dan penerangan lampu kerja Panel, kabel, lampu tembak, saklar, tiang, dll 1.00 ls IDR - IDR - IDR -
16. Alat dan material bantu Cangkul, sekop, ember, palu, blencong, linggis, 1.00 ls IDR - IDR - IDR -
raskam, bor, gerinda, mesin bobok, pompa,
trafo las, kawat las, belt, sling, stang blender,
oksigen, LPG, dll
SUB TOTAL STR IDR 6,549,654,837
Page 62 of 92
NILAI ANGGARAN
UNIT PRICE
LABOR MATERIAL

TOTAL IDR 815,161,600
*. Catatan:
PENAWARAN TONGGAK AMPUH

UNIT PRICE
LABOR MATERIAL

*. Catatan: TOTAL IDR 944,275,200
- Menggunakan square pile 25 x 25 cm panjang 3 + 6 + 6 + 6 meter

Selish IDR (129,113,600)

Construction Budget
RIMBA CONSTRUCTION
We Build It Right
T. 021.588.2468 Scope of Work GWT, STP dan Steel
F. 021.588.2467
Prepared by: HR, TH
Project Owner:
Harmony Residence
Dasar Design:
Struktur : 25 Februari 2021 [Cipta Sukses]
UNIT PRICE
LABOR MATERIAL
VI. PEKERJAAN STRUKTUR GWT dan STP

VI.1. PEKERJAAN STRUKTUR BAWAH
1. Galian tanah GWT Manual, tenaga manusia 54.60 m3 IDR 118,095 IDR - IDR 6,447,987
2. Galian tanah STP Manual, tenaga manusia 37.20 m3 IDR 118,095 IDR - IDR 4,393,134
4. Urugan pasir di bawah plat Tebal 10 cm 2.30 m3 IDR 36,150 IDR 348,000 IDR 881,624
*. Catatan:
B. Lantai Kerja
VI.2. PEKERJAAN STRUKTUR ATAS
Page 64 of 92
UNIT PRICE
LABOR MATERIAL
1. GWT dan STP
d. Waterproofing BASF 555 81.54 m2 IDR 19,725 IDR 55,000 IDR 6,092,703
e. Plaster dinding dan lantai Adukan 1 : 3 81.54 m2 IDR 59,475 IDR 15,988 IDR 6,152,882
2. Ruang Conservatory
a. WF 200.100.5,5.8 mm (kolom) Gunung Garuda 599.38 kg IDR 10,485 IDR 16,428 IDR 16,131,190
b. WF 200.100.5,5.8 mm (girder) Gunung Garuda 538.95 kg IDR 10,485 IDR 16,428 IDR 14,504,829
c. Pipa hitam 2" (rangka atap) Gunung Garuda 36.82 m1 IDR 200,000 IDR 420,608 IDR 22,849,205
d. Plat 6 mm Gunung Garuda 76.97 kg IDR 10,485 IDR 15,818 IDR 2,024,583
e. Plat 8 mm Gunung Garuda 24.88 kg IDR 10,485 IDR 14,490 IDR 621,494
f. Plat 10 mm Gunung Garuda 204.02 kg IDR 10,485 IDR 14,490 IDR 5,095,384
g. Baut M16 64.00 pcs IDR 3,000 IDR 29,150 IDR 2,057,600
h. Baut M20 68.00 pcs IDR 3,000 IDR 45,870 IDR 3,323,160
i. Anchoer bolt 4 Ø 16, L = 400 mm 32.00 pcs IDR 5,000 IDR 25,000 IDR 960,000
j. Grouting Sika grout 215 8.00 ttk IDR 70,000 IDR 90,000 IDR 1,280,000
B. LANTAI DAK
1. Pekerjaan baja Include Cat Nippe 2000
a. WF 200.100,5,5.8 mm Gunung Garuda 860.79 kg IDR 10,485 IDR 16,428 IDR 23,166,398
b. WF 250.125.6.9 Gunung Garuda 851.59 kg IDR 10,485 IDR 16,428 IDR 22,918,927
c. WF 250.125.6.9 (KWF2) Gunung Garuda 4,534.94 kg IDR 10,485 IDR 16,428 IDR 122,049,144
d. WF 300.150.6,5.9 mm Gunung Garuda 527.93 kg IDR 10,485 IDR 17,225 IDR 14,628,920
e. WF 300.150.6,5.9 mm (KWF3) Gunung Garuda 445.46 kg IDR 10,485 IDR 17,225 IDR 12,343,818
f. HB 150.150.7.10 (KHB) Gunung Garuda 272.87 kg IDR 10,485 IDR 17,225 IDR 7,561,190
g. Plat 6 mm 217.73 kg IDR 10,485 IDR 15,818 IDR 5,727,066
h. Plat 8 mm 50.96 kg IDR 10,485 IDR 14,490 IDR 1,272,785
i. Plat 10 mm 331.72 kg IDR 10,485 IDR 14,490 IDR 8,284,793
j. Plat 12 mm 50.23 kg IDR 10,485 IDR 14,490 IDR 1,254,369
k. Plat 16 mm (base plate) 551.98 kg IDR 10,485 IDR 14,490 IDR 13,785,743
l. Baut M16 314.00 pcs IDR 3,000 IDR 29,150 IDR 10,095,100
m. Baut M20 48.00 pcs IDR 3,000 IDR 45,870 IDR 2,345,760
n. Anchoer bolt Ø 16, L = 400 mm 44.00 pcs IDR 5,000 IDR 25,000 IDR 1,320,000
Page 65 of 92
UNIT PRICE
LABOR MATERIAL
o. Anchoer bolt Ø 19, L = 400 mm 264.00 pcs IDR 7,500 IDR 35,000 IDR 11,220,000
p. Grouting Sika grout 215 77.00 ttk IDR 70,000 IDR 90,000 IDR 12,320,000
C. LANTAI ATAP
1. Pekerjaan baja
a. Area 1 (Satu)
- WF 200.100,5,5.8 mm Gunung Garuda 1,139.04 kg IDR 10,485 IDR 16,428 IDR 30,655,026
- WF 250.125.6.9 mm Gunung Garuda 310.80 kg IDR 10,485 IDR 16,428 IDR 8,364,572
- WF 300.150.6,5.9 mm Gunung Garuda 1,534.16 kg IDR 10,485 IDR 16,428 IDR 41,288,782
- Plat 6 mm 10.73 kg IDR 10,485 IDR 15,818 IDR 282,220
- Plat 10 mm 48.69 kg IDR 10,485 IDR 14,490 IDR 1,215,953
- Baut M16 38.00 pcs IDR 3,000 IDR 29,150 IDR 1,221,700
b. Area 2 (Dua)
- WF 200.100.5,5.8 mm (balok) Gunung Garuda 777.28 kg IDR 10,485 IDR 16,428 IDR 20,918,966
c. Area 3 (Tiga)
d. Penutup atap GAF type Timber line 288.00 m2 IDR 277,944 IDR 416,916 IDR 200,119,500
VII. ALAT DAN MATERIAL PENDUKUNG BAJA

1. Erection baja Langsir manual dan dengan mobile crane ke titik pema 14,668.97 kg IDR - IDR 3,764 IDR 55,210,183
2. Pengecatan baja Nippe 2000, zinc chromate primer 14,668.97 kg IDR 900 IDR 600 IDR 22,003,452
3. Alat dan material bantu Trafo las, kawat las, belt, sling, stang blender, 1.00 ls IDR - IDR - IDR -
oksigen, LPG, dll
Page 66 of 92
Construction Budget
RIMBA CONSTRUCTION
We Build It Right
Galeri Niaga Mediterania No. E8E No. 001/RAP/HARMONY/ENG-RBP/III/2021
F. 021.588.2467
Prepared by: HR, TH
Project Owner:
Harmony Residence
Dasar Design:
NO. ITEMS TOTAL
MAIN HOUSE ###

I. PEKERJAAN PERSIAPAN IDR 773,273,300
II. PEKERJAAN TIANG PANCANG IDR 829,161,600
III.1 PEKERJAAN STRUKTUR BAWAH IDR 524,861,867
III.2 PEKERJAAN STRUKTUR ATAS IDR 2,995,834,687
IV. PEKERJAAN PASANGAN DINDING BATA IDR 1,753,789,412
V. ALAT DAN MATERIAL PENDUKUNG IDR 536,411,854
GWT, STP AND STEEL ###

VI. PEKERJAAN STRUKTUR
VI.1 PEKERJAAN STRUKTUR BAWAH IDR 19,468,256
VI.2 PEKERJAAN STRUKTUR ATAS IDR 1,057,536,395
VII. ALAT DAN MATERIAL PENDUKUNG IDR 86,665,935
Note : ###
Anggaran ini dibuat ketika harga satuan besi beton Rp. 9,600 /kg, bilamana dalam pelaksanaannya ada kenaikan harga, maka selisih kenaikan harganya dapat ditagihkan.
Page 67 of 92
NO. ITEMS TOTAL
Belum termasuk di atas adalah:

1. Izin mendirikan bangunan
2. Keamanan, biaya preman, dll
3. Pekerjaan lift

10% CONTRACTOR'S FEE IDR 857,700,331
PPH 4% IDR -
TOTAL IDR 9,434,703,637
DISCOUNT IDR (180,803,637)
###
Page 68 of 92
Construction Budget
RIMBA CONSTRUCTION
We Build It Right
F. 021.588.2467
Prepared by: HR, TH
Project Owner:
Harmony Residence
Dasar Design:
UNIT PRICE
LABOR MATERIAL
3. Pengukuran dan bow plank Dengan alat total station dan manual, kasau dan papan kayu 84.00 m1 IDR 32,700 IDR 49,700 IDR 6,921,600
4. Direksi keet, gudang, toilet tamu, dan toilet pekerja Kasau dan balok kayu, papan, atap seng, closet jongkok 2 unit 32.00 m2 IDR 825,200 IDR 843,700 IDR 53,404,800
5. Workshop lapangan untuk fabrikasi kayu dan besi Kasau dan balok kayu, papan, atap seng, dll 15.00 m2 IDR 825,200 IDR 744,700 IDR 23,548,500
7. Air kerja
8. Listrik kerja
- Instalasi kabel dan titik penerangan 1.00 ls IDR - IDR 5,000,000 IDR 5,000,000
Page 69 of 92
UNIT PRICE
LABOR MATERIAL

*. Catatan:

5. Urugan pasir area plat, tie beam, pile cap Tebal 10 cm 48.53 m3 IDR 43,300 IDR 376,500 IDR 20,370,826
*. Catatan:
B. Lantai Kerja
C. Pile Cap
D. Tie Beam

Page 70 of 92
UNIT PRICE
LABOR MATERIAL
c. Bekisting tepi Batako, adukan 1 : 3 21.64 m2 IDR 48,500 IDR 46,700 IDR 2,060,261
2. Kolom



B. LANTAI 1 (Satu)
1. Balok

3. Kolom

Page 71 of 92
UNIT PRICE
LABOR MATERIAL

C. LANTAI 2 (Dua)
1. Balok

3. Kolom


D. LANTAI 3 (TIGA)
1. Balok

Page 72 of 92
UNIT PRICE
LABOR MATERIAL
3. Kolom
E. LANTAI DAK
1. Balok

F. LANTAI ATAP
b. Tulangan baja Wiremesh M7 - 150, BJTD 350, SNI 163.40 kg IDR 8,200 IDR 13,100 IDR 3,480,386
c. Bekisting Bondex galvanized steel 0.75 mm 139.51 m2 IDR 19,800 IDR 48,400 IDR 9,514,435

B. LANTAI 1 (SATU)
Page 73 of 92
UNIT PRICE
LABOR MATERIAL
C. LANTAI 2 (DUA)
D. LANTAI 3 (TIGA)

4. Sewa bar bender GW42 25mm CM 11.00 bln IDR - IDR 2,500,000 IDR 27,500,000
5. Sewa bar cutter PT50 32mm CM 11.00 bln IDR - IDR 2,500,000 IDR 27,500,000
6. Langsir material Besi, semen, kayu, pasir, batu, dll 12.00 bln IDR 2,306,800 IDR - IDR 27,681,600
7. Pengikat besi beton Kawat bendrat 3,338.62 kg IDR 6,000 IDR 4,000 IDR 33,386,185
8. Concrete spacer Site mix 1 : 1 17,710.00 bh IDR 600 IDR 450 IDR 18,595,500
9. Aksesoris bekisting Tie rod, wing nut, dan lain-lain 3,834.10 m2 IDR - IDR 15,000 IDR 57,511,469
10. Chemical anchoring Hilti Hit-RE 500 V3 60.00 kg IDR 632,500 IDR 120,000 IDR 45,150,000
11. Uji mutu besi Laboratorium Universitas Trisakti Jakarta 3.00 batch IDR - IDR 2,500,000 IDR 7,500,000
12. Uji mutu beton struktur Infrared thermography, hammer test 2.00 batch IDR - IDR 2,500,000 IDR 5,000,000
13. Alat dan material bantu Cangkul, sekop, ember, palu, blencong, linggis, 1.00 ls IDR - IDR 35,987,100 IDR 35,987,100
raskam, bor, gerinda, mesin bobok, pompa

10% CONTRACTOR FEE IDR -
PPH 4% IDR -
TOTAL IDR 7,413,332,720
DICOUNT IDR -
GRAND TOTAL
Page 74 of 92
Construction Budget
RIMBA CONSTRUCTION
We Build It Right
T. 021.588.2468 Scope of Work GWT, STP dan Steel
F. 021.588.2467
Prepared by: HR, TH
Project Owner:
Harmony Residence
Dasar Design:
Struktur : 25 Februari 2021 [Cipta Sukses]
UNIT PRICE
LABOR MATERIAL
VI. PEKERJAAN STRUKTUR

VI.1. PEKERJAAN STRUKTUR BAWAH
1. Galian tanah GWT Manual, tenaga manusia 54.60 m3 IDR 141,500 IDR - IDR 7,725,900
2. Galian tanah STP Manual, tenaga manusia 37.20 m3 IDR 141,500 IDR - IDR 5,263,800
4. Urugan pasir di bawah plat Tebal 10 cm 2.30 m3 IDR 43,300 IDR 376,500 IDR 963,441
*. Catatan:
B. Lantai Kerja
VI.2. PEKERJAAN STRUKTUR ATAS

1. GWT dan STP
Page 75 of 92
UNIT PRICE
LABOR MATERIAL
d. Waterproofing BASF 555 81.54 m2 IDR 23,600 IDR 59,500 IDR 6,775,559
e. Plaster dinding dan lantai Adukan 1 : 3 81.54 m2 IDR 71,300 IDR 17,200 IDR 7,215,848
a. WF 200.100.5,5.8 mm (kolom) Gunung Garuda 599.38 kg IDR 12,200 IDR 17,700 IDR 17,921,522
b. WF 200.100.5,5.8 mm (girder) Gunung Garuda 538.95 kg IDR 12,200 IDR 17,700 IDR 16,114,658
c. Pipa hitam 2" (rangka atap) Gunung Garuda 36.82 m1 IDR 218,000 IDR 455,000 IDR 24,778,138
d. Plat 6 mm Gunung Garuda 76.97 kg IDR 11,600 IDR 17,100 IDR 2,209,063
e. Plat 8 mm Gunung Garuda 24.88 kg IDR 11,600 IDR 15,600 IDR 676,862
f. Plat 10 mm Gunung Garuda 204.02 kg IDR 11,600 IDR 15,600 IDR 5,549,327
g. Baut M16 64.00 pcs IDR 5,400 IDR 29,150 IDR 2,211,200
h. Baut M20 68.00 pcs IDR 5,400 IDR 45,870 IDR 3,486,360
i. Anchor bolt 4 Ø 16, L = 400 mm 32.00 pcs IDR 5,500 IDR 27,500 IDR 1,056,000
j. Grouting Sika grout 215 8.00 ttk IDR 77,000 IDR 99,000 IDR 1,408,000
B. LANTAI DAK
a. WF 200.100,5,5.8 mm Gunung Garuda 860.79 kg IDR 12,200 IDR 17,700 IDR 25,737,537
b. WF 250.125.6.9 Gunung Garuda 851.59 kg IDR 12,200 IDR 17,700 IDR 25,462,601
c. WF 250.125.6.9 (KWF2) Gunung Garuda 4,534.94 kg IDR 12,200 IDR 17,700 IDR 135,594,854
d. WF 300.150.6,5.9 mm Gunung Garuda 527.93 kg IDR 12,200 IDR 18,600 IDR 16,260,229
e. WF 300.150.6,5.9 mm (KWF3) Gunung Garuda 445.46 kg IDR 12,200 IDR 18,600 IDR 13,720,310
f. HB 150.150.7.10 (KHB) Gunung Garuda 272.87 kg IDR 12,200 IDR 18,600 IDR 8,404,358
g. Plat 6 mm 217.73 kg IDR 11,600 IDR 17,100 IDR 6,248,916
h. Plat 8 mm 50.96 kg IDR 11,600 IDR 15,600 IDR 1,386,176
i. Plat 10 mm 331.72 kg IDR 11,600 IDR 15,600 IDR 9,022,878
j. Plat 12 mm 50.23 kg IDR 11,600 IDR 15,600 IDR 1,366,120
k. Plat 16 mm (base plate) 551.98 kg IDR 11,600 IDR 15,600 IDR 15,013,903
l. Baut M16 314.00 pcs IDR 5,400 IDR 29,150 IDR 10,848,700
m. Baut M20 48.00 pcs IDR 5,400 IDR 45,870 IDR 2,460,960
n. Anchor bolt Ø 16, L = 400 mm 44.00 pcs IDR 5,500 IDR 27,500 IDR 1,452,000
o. Anchor bolt Ø 19, L = 400 mm 264.00 pcs IDR 8,250 IDR 38,500 IDR 12,342,000
p. Grouting Sika grout 215 77.00 ttk IDR 77,000 IDR 99,000 IDR 13,552,000
Page 76 of 92
UNIT PRICE
LABOR MATERIAL
C. LANTAI ATAP
1. Pekerjaan baja
a. Area 1 (Satu)
- WF 200.100,5,5.8 mm Gunung Garuda 1,139.04 kg IDR 12,200 IDR 17,700 IDR 34,057,296
- WF 250.125.6.9 mm Gunung Garuda 310.80 kg IDR 12,200 IDR 17,700 IDR 9,292,920
- WF 300.150.6,5.9 mm Gunung Garuda 1,534.16 kg IDR 12,200 IDR 17,700 IDR 45,871,247
b. Area 2 (Dua)
c. Area 3 (Tiga)
d. Penutup atap GAF type Timber line 288.00 m2 IDR 277,900 IDR 416,900 IDR 200,102,400
VII. ALAT DAN MATERIAL PENDUKUNG

1. Erection baja Langsir manual dan dengan mobile crane ke titik pemasangan 14,668.97 kg IDR - IDR 3,700 IDR 54,275,183
2. Pengecatan baja Nippe 2000, zinc chromate primer 14,668.97 kg IDR 900 IDR 600 IDR 22,003,452
3. Alat dan material bantu Trafo las, kawat las, belt, sling, stang blender, 1.00 ls IDR - IDR 10,387,300 IDR 10,387,300
oksigen, LPG, dll
Page 77 of 92
R.7 R.5
UNIT PRICE UNIT PRICE
NO. ITEMS QTY UNIT TOTAL QTY UNIT TOTAL SELISIH R. 5 - R.7
LABOR MATERIAL LABOR MATERIAL
1. Project management dan pengawa 12.00 bln IDR 40,000,000 IDR - IDR 480,000,000 12.00 bln IDR 40,000,000 IDR - IDR 480,000,000 IDR -
2. Pagar sementara 84.00 m1 IDR 99,800 IDR 313,800 IDR 34,742,400 84.00 m1 IDR 99,800 IDR 313,800 IDR 34,742,400 IDR -
3. Pengukuran dan bow plank 84.00 m1 IDR 32,700 IDR 49,700 IDR 6,921,600 84.00 m1 IDR 32,700 IDR 49,700 IDR 6,921,600 IDR -
4. Direksi keet, gudang, toilet tamu, d 32.00 m2 IDR 825,200 IDR 843,700 IDR 53,404,800 32.00 m2 IDR 825,200 IDR 843,900 IDR 53,411,200 IDR (6,400)
5. Workshop lapangan untuk fabrikasi 15.00 m2 IDR 825,200 IDR 744,700 IDR 23,548,500 15.00 m2 IDR 825,200 IDR 744,900 IDR 23,551,500 IDR (3,000)
6. Pest control (anti rayap) 720.00 m2 IDR 31,400 IDR 20,900 IDR 37,656,000 720.00 m2 IDR 31,400 IDR 20,900 IDR 37,656,000 IDR -
7. Air kerja
- Pengadaan supply air kerja
- Iuran air bersih
- Tangki air plastik 1000 L 2.00 unit IDR - IDR 2,500,000 IDR 5,000,000 2.00 unit IDR - IDR 2,500,000 IDR 5,000,000 IDR -
- Sumur air 1.00 ls IDR - IDR 6,500,000 IDR 6,500,000 1.00 ls IDR - IDR 6,500,000 IDR 6,500,000 IDR -
- Alat bantu (selang air, ember, dl 1.00 ls IDR - IDR 500,000 IDR 500,000 1.00 ls IDR - IDR 500,000 IDR 500,000 IDR -
8. Listrik kerja
- Pengadaan supply listrik kerja
- Iuran listrik
- Instalasi kabel dan titik penera 1.00 ls IDR - IDR 5,000,000 IDR 5,000,000 12.00 ls IDR - IDR 2,000,000 IDR 24,000,000 IDR 19,000,000
9. Mobilisasi dan demobilisasi pekerja 12.00 bln IDR - IDR 5,000,000 IDR 60,000,000 12.00 bln IDR - IDR 5,000,000 IDR 60,000,000 IDR -
10. Pembersihan lokasi kerja 12.00 bln IDR - IDR 5,000,000 IDR 60,000,000 12.00 bln IDR - IDR 5,000,000 IDR 60,000,000 IDR -
11. Iuran pengelolaan lingkungan

1. Pengukuran dan penentuan titik p 1.00 ls IDR 5,000,000 IDR - IDR 5,000,000 1.00 ls IDR 5,000,000 IDR - IDR 5,000,000 IDR -
2. Mobilisasi dan demobilisasi mesin 1.00 unit IDR - IDR 22,000,000 IDR 22,000,000 1.00 unit IDR - IDR 22,000,000 IDR 22,000,000 IDR -
3. Tiang square pile 25 x 25 cm (splic 3,168.00 m1 IDR 68,200 IDR 170,500 IDR 756,201,600 2,988.00 m1 IDR 68,200 IDR 170,500 IDR 713,235,600 IDR (42,966,000)
4. Pengelasan splice can 352.00 joint IDR 55,000 IDR - IDR 19,360,000 332.00 joint IDR 55,000 IDR - IDR 18,260,000 IDR (1,100,000)
5. Test mutu beton tiang pancang se 1.00 ls IDR - IDR - IDR - 1.00 ls IDR - IDR - IDR - IDR -
6. Test integritas pondasi pancang se 3.00 ttk IDR 3,000,000 IDR - IDR 9,000,000 3.00 ttk IDR 3,000,000 IDR - IDR 9,000,000 IDR -
7. Bobok tiang pancang sampai elevasi 176.00 ttk IDR 100,000 IDR - IDR 17,600,000 166.00 ttk IDR 100,000 IDR - IDR 16,600,000 IDR (1,000,000)
*. Catatan:

1. Galian tanah lantai 259.44 m3 IDR 141,500 IDR - IDR 36,711,214 259.44 m3 IDR 141,500 IDR - IDR 36,711,214 IDR -
2. Galian tanah pile cap 72.98 m3 IDR 141,500 IDR - IDR 10,326,961 69.84 m3 IDR 141,500 IDR - IDR 9,881,979 IDR (444,982)
3. Galian tanah tie beam 56.12 m3 IDR 141,500 IDR - IDR 7,940,298 56.12 m3 IDR 141,500 IDR - IDR 7,940,298 IDR -
Page 78 of 92
R.7 R.5
4. Urugan tanah kembali dan pemada 116.56 m3 IDR 157,600 IDR - IDR 18,370,192 115.62 m3 IDR 157,600 IDR - IDR 18,221,509 IDR (148,684)
5. Urugan pasir area plat, tie beam, pi 48.53 m3 IDR 43,300 IDR 376,500 IDR 20,370,826 48.53 m3 IDR 43,300 IDR 376,500 IDR 20,370,826 IDR -
*. Catatan:
B. Lantai Kerja
Screeding di bawah plat, tie beam, pile 24.26 m3 IDR 247,600 IDR 776,200 IDR 24,839,985 24.26 m3 IDR 247,600 IDR 776,200 IDR 24,839,985 IDR -
C. Pile Cap
1. Beton ready mix 56.41 m3 IDR 180,400 IDR 892,600 IDR 60,531,307 54.24 m3 IDR 180,400 IDR 892,600 IDR 58,197,532 IDR (2,333,775)
2. Tulangan baja, rasio besi 152 kg/ 8,574.80 kg IDR 3,900 IDR 10,900 IDR 126,907,016 8,189.96 kg IDR 3,900 IDR 11,100 IDR 122,849,403 IDR (4,057,613)
3. Bekisting 173.98 m2 IDR 48,500 IDR 46,700 IDR 16,562,990 161.38 m2 IDR 48,500 IDR 46,700 IDR 15,363,470 IDR (1,199,520)
D. Tie Beam
1. Beton ready mix 40.44 m3 IDR 180,400 IDR 892,600 IDR 43,388,998 38.14 m3 IDR 180,400 IDR 892,600 IDR 40,925,121 IDR (2,463,876)
2. Tulangan baja, rasio besi 219 kg/ 8,855.72 kg IDR 3,900 IDR 10,900 IDR 131,064,696 7,590.03 kg IDR 3,900 IDR 11,100 IDR 113,850,407 IDR (17,214,289)
3. Bekisting 292.51 m2 IDR 48,500 IDR 46,700 IDR 27,847,384 270.38 m2 IDR 48,500 IDR 46,700 IDR 25,740,513 IDR (2,106,871)

1. Plat lantai (S2)
a. Beton ready mix 93.00 m3 IDR 180,400 IDR 892,600 IDR 99,787,628 93.00 m3 IDR 180,400 IDR 892,600 IDR 99,787,628 IDR -
b. Tulangan baja, rasio besi 137 k 12,740.82 kg IDR 3,900 IDR 10,900 IDR 188,564,207 12,740.82 kg IDR 3,900 IDR 11,100 IDR 191,112,372 IDR 2,548,165
c. Bekisting tepi 21.64 m2 IDR 48,500 IDR 46,700 IDR 2,060,261 21.64 m2 IDR 48,500 IDR 46,700 IDR 2,060,261 IDR -
2. Kolom
c. Bekisting 222.77 m2 IDR 156,800 IDR 132,900 IDR 64,536,917 222.77 m2 IDR 156,800 IDR 132,900 IDR 64,536,917 IDR -
3. Tangga 2 (Lt. Dasar - 01)

b. Tulangan baja, rasio besi 200 k 1,982.63 kg IDR 3,900 IDR 10,900 IDR 29,342,970 1,982.63 kg IDR 3,900 IDR 11,100 IDR 29,739,496 IDR 396,527

Page 79 of 92
R.7 R.5
b. Tulangan baja, rasio besi 200 k 602.07 kg IDR 3,900 IDR 10,900 IDR 8,910,574 602.07 kg IDR 3,900 IDR 11,100 IDR 9,030,988 IDR 120,413
B. LANTAI 1 (Satu)
1. Balok
a. Beton ready mix 40.09 m3 IDR 180,400 IDR 892,600 IDR 43,018,373 40.84 m3 IDR 180,400 IDR 892,600 IDR 43,817,087 IDR 798,714
c. Bekisting 407.23 m2 IDR 156,800 IDR 136,800 IDR 119,563,430 412.19 m2 IDR 156,800 IDR 136,800 IDR 121,020,420 IDR 1,456,990
2. Plat lantai (S1) dan (S3)

3. Kolom
4. Tangga 1 (Lt. 01 - 02)

5. Tangga 4 (Lt. 01 - 02)

C. LANTAI 2 (Dua)
1. Balok

3. Kolom
Page 80 of 92
R.7 R.5
4. Tangga 1 (Lt. 01 - 02)

5. Tangga 4 (Lt. 01 - 02)

D. LANTAI 3 (TIGA)
1. Balok
c. Bekisting 365.37 m2 IDR 156,800 IDR 136,800 IDR 107,271,352 368.10 m2 IDR 156,800 IDR 136,800 IDR 108,074,348 IDR 802,996

3. Kolom
E. LANTAI DAK
1. Balok
c. Bekisting 130.06 m2 IDR 156,800 IDR 136,800 IDR 38,185,983 131.31 m2 IDR 156,800 IDR 136,800 IDR 38,552,983 IDR 367,000
2. Plat lantai (S1)

3. Waterproofing 123.84 m2 IDR 23,600 IDR 59,500 IDR 10,291,086 123.84 m2 IDR 23,600 IDR 59,500 IDR 10,291,086 IDR -
Page 81 of 92
R.7 R.5
4. Screeding 123.84 m2 IDR 47,500 IDR 29,400 IDR 9,523,279 123.84 m2 IDR 47,500 IDR 29,400 IDR 9,523,279 IDR -
F. LANTAI ATAP
1. Plat lantai (S1A)
b. Tulangan baja 163.40 kg IDR 8,200 IDR 13,100 IDR 3,480,386 163.40 kg IDR 8,200 IDR 13,100 IDR 3,480,386 IDR -
2. Waterproofing 164.97 m2 IDR 23,600 IDR 59,500 IDR 13,708,969 164.97 m2 IDR 23,600 IDR 59,500 IDR 13,708,969 IDR -
3. Screeding 164.97 m2 IDR 47,500 IDR 29,400 IDR 12,686,158 164.97 m2 IDR 47,500 IDR 29,400 IDR 12,686,158 IDR -

1. Pasangan dinding 1/2 bata 1,130.72 m2 IDR 62,300 IDR 87,100 IDR 168,929,377 1,130.72 m2 IDR 62,300 IDR 87,100 IDR 168,929,377 IDR -
2. Plaster dinding 2,261.44 m2 IDR 71,300 IDR 17,200 IDR 200,137,213 2,261.44 m2 IDR 71,300 IDR 17,200 IDR 200,137,213 IDR -
3. Aci dinding 2,261.44 m2 IDR 41,100 IDR 8,100 IDR 111,262,722 2,261.44 m2 IDR 41,100 IDR 8,100 IDR 111,262,722 IDR -
4. Kolom / balok praktis 15/15 10.28 m3 IDR 1,710,300 IDR 2,345,400 IDR 41,707,407 10.28 m3 IDR 1,710,300 IDR 2,375,200 IDR 42,013,860 IDR 306,453
B. LANTAI 1 (SATU)
1. Pasangan dinding 1/2 bata 942.27 m2 IDR 62,300 IDR 87,100 IDR 140,774,481 942.27 m2 IDR 62,300 IDR 87,100 IDR 140,774,481 IDR -
C. LANTAI 2 (DUA)
D. LANTAI 3 (TIGA)

1. Sewa mobil pompa beton 7.00 kali IDR - IDR 8,000,000 IDR 56,000,000 7.00 kali IDR - IDR 8,000,000 IDR 56,000,000 IDR -
3.00 kali IDR - IDR 9,000,000 IDR 27,000,000 3.00 kali IDR - IDR 9,000,000 IDR 27,000,000 IDR -
2. Sewa vibrator 34.00 unit IDR - IDR 400,000 IDR 13,600,000 34.00 unit IDR - IDR 400,000 IDR 13,600,000 IDR -
Page 82 of 92
R.7 R.5
3. Sewa scaffold 11.00 bln IDR - IDR 14,000,000 IDR 154,000,000 11.00 bln IDR - IDR 14,000,000 IDR 154,000,000 IDR -
4. Sewa bar bender 11.00 bln IDR - IDR 2,500,000 IDR 27,500,000 11.00 bln IDR - IDR 2,500,000 IDR 27,500,000 IDR -
5. Sewa bar cutter 11.00 bln IDR - IDR 2,500,000 IDR 27,500,000 11.00 bln IDR - IDR 2,500,000 IDR 27,500,000 IDR -
6. Langsir material 12.00 bln IDR 2,306,800 IDR - IDR 27,681,600 12.00 bln IDR 2,224,400 IDR - IDR 26,692,800 IDR (988,800)
7. Pengikat besi beton 3,338.62 kg IDR 6,000 IDR 4,000 IDR 33,386,185 3,287.14 kg IDR 6,100 IDR 4,100 IDR 33,528,795 IDR 142,611
8. Concrete spacer 17,710.00 bh IDR 600 IDR 450 IDR 18,595,500 17,710.00 bh IDR 600 IDR 450 IDR 18,595,500 IDR -
9. Aksesoris bekisting 3,834.10 m2 IDR - IDR 15,000 IDR 57,511,469 3,510.65 m2 IDR - IDR 15,000 IDR 52,659,814 IDR (4,851,655)
10. Chemical anchoring 60.00 kg IDR 632,500 IDR 120,000 IDR 45,150,000 60.00 kg IDR 632,500 IDR 120,000 IDR 45,150,000 IDR -
11. Uji mutu besi 3.00 batch IDR - IDR 2,500,000 IDR 7,500,000 3.00 batch IDR - IDR 2,500,000 IDR 7,500,000 IDR -
12. Uji mutu beton struktur 2.00 batch IDR - IDR 2,500,000 IDR 5,000,000 2.00 batch IDR - IDR 2,500,000 IDR 5,000,000 IDR -
13. Alat dan material bantu 1.00 ls IDR - IDR 35,987,100 IDR 35,987,100 1.00 ls IDR - IDR 47,827,100 IDR 47,827,100 IDR 11,840,000
SUB TOTAL IDR 7,413,332,720 IDR 7,408,584,194 IDR (4,767,326)

GRAND TOTAL
Page 83 of 92
Construction Budget
RIMBA CONSTRUCTION
We Build It Right
F. 021.588.2467
Prepared by: HR, TH
Project Owner:
Harmony Residence
Dasar Design:
UNIT PRICE
LABOR MATERIAL
3. Pengukuran dan bow plank Dengan alat total station dan manual, kasau dan papan 84.00 m1 IDR 31,800 IDR 48,700 IDR 6,762,000
4. Direksi keet, gudang, toilet tamu, dan toilet pekerja Kasau dan balok kayu, papan, atap seng, closet jongkok 32.00 m2 IDR 802,400 IDR 826,500 IDR 52,124,800
5. Workshop lapangan untuk fabrikasi kayu dan besi Kasau dan balok kayu, papan, atap seng, dll 15.00 m2 IDR 802,400 IDR 729,500 IDR 22,978,500
7. Air kerja
8. Listrik kerja
Page 84 of 92
UNIT PRICE
LABOR MATERIAL
- Instalasi kabel dan titik penerangan 12.00 bln IDR - IDR 2,000,000 IDR 24,000,000

3. Tiang square pile 25 x 25 cm (splice can 6 mm) Pre-stressed K450, Strand 3/8" #REF! m1 IDR 68,200 IDR 170,500 #REF!
5. Pengelasan splice can Sambungan las penuh 4 sisi splice can #REF! joint IDR 55,000 IDR - #REF!
7. Bobok tiang pancang sampai elevasi pile cap #REF! ttk IDR 100,000 IDR - #REF!
*. Catatan:

5. Urugan pasir area plat, tie beam, pile cap Tebal 10 cm #REF! m3 IDR 42,100 IDR 368,800 #REF!
*. Catatan:
B. Lantai Kerja
Screeding di bawah plat, tie beam, pile cap F'c = 7.4 Mpa; tebal 5 cm #REF! m3 IDR 240,800 IDR 760,400 #REF!
C. Pile Cap
Page 85 of 92
UNIT PRICE
LABOR MATERIAL
1. Beton ready mix Adhimix K-300, Non Fly Ash, Slump ± 12, Non-screened #REF! m3 IDR 175,400 IDR 874,500 #REF!
2. Tulangan baja, rasio besi 151 kg/ m3 SNI, Ø < 10 = BJTP 280; D ≥ 10 = BJTS 420, ex. SW #REF! kg IDR 3,800 IDR 10,600 #REF!
3. Bekisting Batako, adukan 1 : 3 #REF! m2 IDR 47,100 IDR 45,700 #REF!
D. Tie Beam
1. Beton ready mix Adhimix K-300, Non Fly Ash, Slump ± 12, Non-screened #REF! m3 IDR 175,400 IDR 874,500 #REF!
2. Tulangan baja, rasio besi 199 kg/ m3 SNI, Ø < 10 = BJTP 280; D ≥ 10 = BJTS 420, ex. SW #REF! kg IDR 3,800 IDR 10,600 #REF!
3. Bekisting Batako, adukan 1 : 3 #REF! m2 IDR 47,100 IDR 45,700 #REF!

a. Beton ready mix Adhimix K-300, Non Fly Ash, Slump ± 12, Non-screened #REF! m3 IDR 175,400 IDR 874,500 #REF!
b. Tulangan baja, rasio besi 137 kg/ m3 SNI, Ø < 10 = BJTP 280; D ≥ 10 = BJTS 420, ex. SW #REF! kg IDR 3,800 IDR 10,600 #REF!
c. Bekisting tepi Batako, adukan 1 : 3 #REF! m2 IDR 47,100 IDR 45,700 #REF!
2. Kolom
a. Beton ready mix Adhimix K-300, Non Fly Ash, Slump ± 14, Screened #REF! m3 IDR 175,400 IDR 956,100 #REF!
c. Bekisting Plywood 12 mm, kasau dan balok kayu, support #REF! m2 IDR 152,500 IDR 130,200 #REF!



Page 86 of 92
UNIT PRICE
LABOR MATERIAL
a. WF 400.200.8.13 mm (kolom) Gunung Garuda #REF! kg IDR 12,200 IDR 25,500 #REF!
b. WF 250.125.6.9 mm (balok) Gunung Garuda #REF! kg IDR 12,200 IDR 22,800 #REF!
c. Pipa hitam 4" (rangka atap) Gunung Garuda #REF! m1 IDR - IDR - #REF!
B. LANTAI 1 (Satu)
1. Balok

3. Kolom


C. LANTAI 2 (Dua)
1. Balok
Page 87 of 92
UNIT PRICE
LABOR MATERIAL

3. Kolom


D. LANTAI 3 (TIGA)
1. Balok

3. Kolom
Page 88 of 92
UNIT PRICE
LABOR MATERIAL
E. LANTAI DAK
1. Balok

3. Waterproofing BASF 555 #REF! m2 IDR 22,900 IDR 58,300 #REF!
4. Screeding Adukan 1 : 3 #REF! m2 IDR 46,200 IDR 28,800 #REF!

a. WF 300.150.6,5.9 mm (mansard) Gunung Garuda #REF! kg IDR 12,200 IDR 23,800 #REF!
b. WF 300.150.6,5.9 mm (balok) Gunung Garuda #REF! kg IDR 12,200 IDR 23,800 #REF!
c. WF 250.125.6,5.9 mm (mansard) Gunung Garuda #REF! kg IDR 12,200 IDR 22,800 #REF!
d. WF 250.125.6,5.9 mm (kolom) Gunung Garuda #REF! kg IDR 12,200 IDR 22,800 #REF!
e. WF 200.100.5,5.8 mm (balok) Gunung Garuda #REF! kg IDR 12,200 IDR 22,800 #REF!
f. HB 150.150.7.10 mm (kolom) Gunung Garuda #REF! kg IDR 12,200 IDR 23,800 #REF!
F. LANTAI ATAP
b. Tulangan baja Wiremesh M7 - 150, BJTD 350, SNI #REF! kg IDR 6,840 IDR 12,138 #REF!
c. Bekisting Bondex galvanized steel 0.75 mm #REF! m2 IDR 16,520 IDR 12,138 #REF!
2. Waterproofing BASF 555 #REF! m2 IDR 22,900 IDR 58,300 #REF!
3. Screeding Adukan 1 : 3 #REF! m2 IDR 46,200 IDR 28,800 #REF!
4. Pekerjaan baja
a. Area 1 (Satu)
Page 89 of 92
UNIT PRICE
LABOR MATERIAL
- WF 300.150.6,5.9 mm (balok) Gunung Garuda #REF! kg IDR 12,200 IDR 23,800 #REF!
- WF 250.125.6.9 mm (balok) Gunung Garuda #REF! kg IDR 12,200 IDR 22,800 #REF!
b. Area 2 (Dua)
c. Area 3 (Tiga)

B. LANTAI 1 (SATU)
C. LANTAI 2 (DUA)
D. LANTAI 3 (TIGA)

Page 90 of 92
UNIT PRICE
LABOR MATERIAL
4. Sewa bar bender GW42 25mm CM 11.00 bln IDR - IDR 2,500,000 IDR 27,500,000
5. Sewa bar cutter PT50 32mm CM 11.00 bln IDR - IDR 2,500,000 IDR 27,500,000
6. Langsir material Besi, semen, kayu, pasir, batu, dll 12.00 bln IDR - IDR - IDR -
7. Pengikat besi beton Kawat bendrat #REF! kg #REF! #REF! #REF!
8. Concrete spacer Site mix 1 : 1 #REF! bh IDR 600 IDR 400 #REF!
9. Erection baja Langsir manual dan dengan mobile crane ke titik pema #REF! kg IDR - IDR - #REF!
10. Pengecatan baja Nippe 2000, zinc chromate primer #REF! kg IDR - IDR - #REF!
11. Aksesoris bekisting Tie rod, wing nut, dan lain-lain #REF! m2 IDR - IDR 5,000 #REF!
12. Chemical anchoring Hilti Hit-RE 500 V3 #REF! kg IDR - IDR - #REF!
13. Uji mutu besi Laboratorium Universitas Trisakti Jakarta 3.00 batch IDR 1,700,000 IDR - IDR 5,100,000
14. Uji mutu beton struktur Infrared thermography, hammer test 2.00 batch IDR 2,500,000 IDR - IDR 5,000,000
15. Instalasi dan penerangan lampu kerja Panel, kabel, lampu tembak, saklar, tiang, dll 1.00 ls IDR - IDR - IDR -
16. Alat dan material bantu Cangkul, sekop, ember, palu, blencong, linggis, 1.00 ls IDR - IDR - IDR -
raskam, bor, gerinda, mesin bobok, pompa,
trafo las, kawat las, belt, sling, stang blender,
oksigen, LPG, dll
Note:
Anggaran ini dibuat ketika harga satuan besi beton Rp. 10,300 /kg, bilamana dalam pelaksanaannya ada kenaikan harga, maka selisih kenaikan harganya dapat ditagihkan.
SUB TOTAL #REF!

10% CONTRACTOR FEE #REF!
PPH 4% #REF!
TOTAL #REF!
ROUNDING IDR (6,090)
GRAND TOTAL
GRAND TOTAL #REF!
Belum termasuk di atas adalah:

1. Izin mendirikan bangunan
2. Keamanan, biaya preman, dll
3. Penutup atap
4. Pekerjaan lift
5. Pekerjaan sambungan baja (gambar detail belum ada)
Page 91 of 92
UNIT PRICE
LABOR MATERIAL
6. Pekerjaan ground water tank dan septic tank (Titik pancang, pile cap, tie beam, dll)
Page 92 of 92

Construction Budget and Project Details for Residential Building

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Construction Budget and Project Details for Residential Building

Uploaded by

Copyright:

Available Formats

NO AREA VOLUME RASIO TOTAL

Client : Rimba Construction

Last update 10/24/2022

1 33.29 3.70 1.00 86.09 77.38

P1 0.90 2.70 2.00 4.86 12.60

J2 0.53 1.80 2.00 1.90 9.31

J3 2.50 1.80 1.00 4.50 8.60

J4 0.53 1.80 2.00 1.90 9.31

J5 4.00 2.50 2.00 20.00 26.00

J6 1.00 1.80 1.00 1.80 5.60

J7 1.18 1.80 1.00 2.12 5.96

2 3.80 3.70 2.00 28.12 -

3 4.95 3.70 2.00 32.67 11.60

J8 1.10 1.80 2.00 3.96 11.60

4 5.10 3.70 2.00 28.02 18.00

J9 2.70 1.80 2.00 9.72 18.00

5 5.03 3.70 2.00 31.79 20.40

J10 0.70 1.80 2.00 2.52 10.00

J11 0.80 1.80 2.00 2.88 10.40

6 6.90 3.70 2.00 36.84 26.60

P12 1.80 3.00 2.00 10.80 15.60

J13 0.95 1.80 2.00 3.42 11.00

7 0.85 3.70 1.00 3.15 -

8 1.20 3.70 1.00 2.01 6.30

P14 0.90 2.70 1.00 2.43 6.30

9 8.40 3.70 2.00 46.50 28.20

P15 0.90 2.70 2.00 4.86 12.60

P16 1.80 3.00 2.00 10.80 15.60

10 0.73 3.70 2.00 5.37 -

11 1.60 3.70 2.00 6.98 12.60

P17 0.90 2.70 2.00 4.86 12.60

12 4.53 3.70 2.00 33.49 -

13 1.35 3.70 2.00 5.13 12.60

P18 0.90 2.70 2.00 4.86 12.60

14 2.95 3.70 2.00 13.73 13.80

P19 1.50 2.70 2.00 8.10 13.80

15 1.35 3.70 2.00 7.83 9.60

J20 0.60 1.80 2.00 2.16 9.60

16 1.60 3.70 2.00 9.68 9.60

J21 0.60 1.80 2.00 2.16 9.60

17 3.30 3.70 2.00 18.42 14.80

J22 1.20 2.50 2.00 6.00 14.80

18 3.30 3.70 2.00 18.42 14.80

J23 1.20 2.50 2.00 6.00 14.80

19 18.93 3.70 2.00 140.05 -

20 0.68 3.70 2.00 5.00 -

21 1.75 3.70 1.00 4.05 6.30

P24 0.90 2.70 1.00 2.43 6.30

22 2.50 3.70 2.00 18.50 -

23 7.77 3.70 2.00 57.50 -

24 2.95 3.70 1.00 7.92 7.00

P25 1.00 3.00 1.00 3.00 7.00

25 2.20 3.70 1.00 8.14 -

26 18.24 3.70 1.00 58.11 32.50

J26 0.67 2.50 2.00 3.35 12.68

J27 0.53 2.50 2.00 2.65 12.12

J28 1.35 2.50 1.00 3.38 7.70

27 4.00 3.70 1.00 4.80 13.00

J29 4.00 2.50 1.00 10.00 13.00

28 1.85 3.70 2.00 13.69 -

29 1.35 3.70 1.00 2.57 7.20

P30 0.90 2.70 1.00 2.43 7.20