I PEKERJAAN PERSIAPAN
Perijinan, listrik & air kerja By Owner
Total Pekerjaan
I PEKERJAAN PERSIAPAN
II PEKERJAAN ARSITEKTUR
III PEKERJAAN PEKERJAAN MEP
JUMLAH TOTAL
JASA 10%
GRAND TOTAL
DISKON
NETT
PPN 10%
SCAFOLDING
TRANSPORT PP 1x, AKOMODASI, PENGIRIMAN BARANG, PACKING
TOTAL PEKERJAAN
Harga Satuan Jumlah Harga
Volume Satuan
Rp Rp
1.00 Ls
14.8764 m3 Rp -
74.382 m2 232,440 Rp 17,289,352.08
106.92 m2 Rp -
213.84 m2 Rp -
74.38 m2 153,000 Rp 11,380,446.00
213.84 m2 50,270 Rp 10,749,736.80
74.38 m2 232,440 Rp 17,289,352.08
3.00 Unit 1,868,470 Rp 5,605,410.00
4.00 Unit Rp -
15.60 m' Rp -
Rp -
Rp 62,314,297
Rp 6,075,140
Rp 68,389,437
Rp 6,838,944
Rp 75,228,381
Rp 75,228,381
Rp 7,522,838
Rp 82,751,219
1 Memasang 1 m2 Lantai Keramik 30x30
Ubin Keramik 30 x 30 cm 1.0000 m²
Portland Cement (PC) 10.0000 kg
Bahan
Pasir Pasang 0.0450 m³
Semen Warna 1.5000 kg
Pekerja 0.6200 HO
Tukang 0.3500 HO
Tenaga kerja
Kepala tukang 0.0350 HO
Mandor 0.0300 HO
Jumlah
Overhead + Profit
Jumlah
Dibulatkan
2 Mengecat 1 m2 Plafond dan Dinding Interior ICI
Cat tembok ICI 0.2500 lt
Cat dasar sebelum pengecatan 0.1250 lt
Bahan
Rol cat 0.0100 bh
Ampelas 0.5000 lbr
Pekerja 0.0500 HO
Tukang cat 0.0800 HO
Tenaga kerja
Kepala tukang 0.0300 HO
Mandor 0.0200 HO
Jumlah
Overhead + Profit
Jumlah
Dibulatkan
2 Memasang 1 Unit Wastafel
Wastafel 1.0000 bh
Perlengkapan 12% harga wastafel
Bahan
Portland Cement (PC) 6.0000 kg
Pasir Pasang 0.0100 m³
Pekerja 1.0000 OH
Tukang 0.1500 OH
Tenaga kerja
Kepala tukang 0.1500 OH
Mandor 1.5000 OH
Jumlah
Overhead + Profit
Jumlah
Dibulatkan
2 Memasang 1 Unit Bak Kontrol
Bata Merah 5 x 12 x 22 cm 189.3939 bh
Portland Cement (PC) 77.0000 kg
Pasir Pasang 0.1300 m³
Bahan
Batu Kerikil 0.0200 m³
Besi Beton 2.6000 kg
Bahan
68,000.00 17,000.00
48,000.00 6,000.00
25,000.00 250.00
5,000.00 2,500.00
85,000.00 4,250.00
110,000.00 8,800.00
130,000.00 3,900.00
150,000.00 3,000.00
45,700.00
4,570.00
50,270.00
50,270.00
845,000.00 845,000.00
101,400.00 101,400.00
1,700.00 10,200.00
231,600.00 2,316.00
85,000.00 85,000.00
110,000.00 16,500.00
130,000.00 19,500.00
150,000.00 225,000.00
1,304,916.00
130,491.60
1,435,407.60
1,435,400.00
900.00 170,454.55
1,700.00 130,900.00
228,000.00 29,640.00
232,700.00 4,654.00
15,800.00 41,080.00
243,000.00 21,870.00
85,000.00 272,000.00
110,000.00 111,650.00
130,000.00 195.00
150,000.00 2,400.00
784,843.55
78,484.35
863,327.90
863,320.00
144,000.00 864,000.00
40,800.00 195,840.00
330,935.00 238,273.20
100,000.00 100,000.00
85,000.00 170,000.00 300,500.00
110,000.00 121,000.00
130,000.00 6,500.00
150,000.00 3,000.00
1,698,613.20
169,861.32
1,868,474.52
1,868,470.00
900.00 63,000.00
1,700.00 16,456.00
228,000.00 10,260.00
85,000.00 25,500.00
110,000.00 11,000.00
130,000.00 1,300.00
150,000.00 2,250.00
129,766.00
12,976.60
142,742.60
142,740.00
RINCIAN ANGGARAN DAN BIAYA
Project name: Gudang
Location:Bandung
Owner
I PEKERJAAN PERSIAPAN
Perijinan, listrik & air kerja By Owner 1.00
I PEKERJAAN PERSIAPAN Rp
II PEKERJAAN STRUKTUR Rp
III PEKERJAAN ARSITEKTUR Rp
JUMLAH TOTAL Rp
JASA 10% Rp
GRAND TOTAL Rp
DISKON
NETT Rp
PPN 10% Rp
SCAFOLDING
TRANSPORT PP 1x, AKOMODASI, PENGIRIMAN BARANG, PACKING
TOTAL PEKERJAAN Rp
Harga Satuan Jumlah Harga
Satuan
Rp Rp
Ls
al Pekerjaan Persiapan Rp -
m2 Rp 142,740 Rp 14,798,212.65
m2 Rp 92,000 Rp 19,075,740.00
Unit
Unit
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
Rp -
al Pekerjaan Arsitektur Rp 33,873,952.65
Rp -
Rp 6,039,091
Rp 33,873,953
Rp 39,913,044
Rp 3,991,304
Rp 43,904,348
Rp 43,904,348
Rp 4,390,435
Rp 48,294,783