PT.

MIDI UTAMA INDONESIA,Tbk

ESTIMASI RENCANA ANGGARAN BIAYA

PROYEK : PERBAIKAN TOKO

LOKASI : JL. RAYA CILANDAK KKO, RAGUNAN, JAKARTA
BRANCH : BITUNG
TANGGAL : 20 APRIL 2018

DHSSM HARGA SATUAN TOTAL HARGA

NO. JENIS PEKERJAAN VOL SAT
CODE MATERIAL UPAH MATERIAL

I AREA TERAS
1 cat pagar ex.weatershild IX/11 27.30 m2 Rp 24,000 Rp 6,000 Rp 655,200
2 cat minyak bekas bcor 5.00 m2 Rp 15,200 Rp 3,800 Rp 76,000
3 cat tampak depan ex weathershild IX/11 56.52 m2 Rp 24,000 Rp 6,000 ###
II AREA SALES
1 Pas.plafon exjayaboard+hollo VI/B/3 12.56 m2 Rp 80,000 Rp 20,000 ###
2 cat plafon ex.catylac1501 IX/13 128.70 m1 Rp 12,800 Rp 3,200 ###
3 cat dinding ex.catylac1501 IX/13 53.65 ls Rp 12,800 Rp 3,200 Rp 686,720
4 cat dinding bawah ac ex.ftalitputih IX/15 6.32 m3 Rp 15,200 Rp 3,800 Rp 96,064
5 bongkar partisi II/5 3.00 m2 Rp 8,000 Rp 2,000 Rp 24,000
6 pas. Partisi gybsum ex.jayaboard VI/B/4 2.75 m2 Rp 108,000 Rp 27,000 Rp 297,000
7 cat pintu p1 ex.catylac101 IX/17 1.00 ls Rp 120,000 Rp 30,000 Rp 120,000
III AREA KM
1 cat plafon ex.catylac1501 IX/13 2.87 m2 Rp 12,800 Rp 3,200 Rp 36,736
2 cat dinding ex.catylac1501 IX/13 7.98 m2 Rp 12,800 Rp 3,200 Rp 102,144
IV AREA LT 2
1 water proof dak teras ex.aquaproo VII/18 13.60 m2 Rp 20,000 Rp 5,000 Rp 272,000
2 water proof ban banan kanopi ex. VII/17 8.00 m1 Rp 10,800 Rp 2,700 Rp 86,400
3 water proof dak belakang sopi2 ex VII/18 9.20 m2 Rp 20,000 Rp 5,000 Rp 184,000
4 buang puing I/1 1.00 ls ###
5 cat garis parkir ex.nippon pain yel IX/20 32.00 m1 Rp 13,600 Rp 3,400 Rp 435,200

###

GRAND TOTAL
HORMAT SAYA,

RONI REZKI SETIAWAN

A

HARGA
UPAH

Rp163,800 30000
Rp 19,000 19000
Rp339,120 30000

Rp251,200 100000
Rp411,840 16000
Rp171,680 16000
Rp 24,016 19000
Rp 6,000 10000
Rp 74,250 135000
Rp 30,000 150000

Rp 9,184 16000
Rp 25,536 16000

Rp 68,000 25000
Rp 21,600 13500
Rp 46,000 25000
Rp250,000 250000
Rp108,800 17000

###

###
N
cat wheathershild 5 galon Rp250,000 ###
cat minyak ftalit 1 galon Rp 55,000 Rp 55,000
gybsum 7 lbr Rp 65,000 Rp 455,000
kompon 1 sak Rp 70,000 Rp 70,000
holo 10 btg Rp 20,000 Rp 200,000
catylac 1 pail Rp800,000 Rp 800,000
cat minyak ftalit 4 galon Rp 55,000 Rp 220,000
aquaproof 3 galon Rp170,000 Rp 510,000
serat 5 pcs Rp 15,000 Rp 75,000
cat nippon garis parkir 1 galon Rp 70,000 Rp 70,000
ttl ###

jasa
tkg 5 hari Rp130,000 Rp 650,000
knk 5 hari Rp100,000 Rp 500,000
ttl ###

lain2 Rp 200,000

###
nilai p ### blm ppn
modal ###
sisa ###
share 50% ###