Rencana Anggaran Biaya

Toko Baru
Kode/Nama Cabang idm Tujuan :
Nama Toko : IDM A.YANI KM 135 KINTAPURA
Lokasi Toko : JL.A.YANI KM 135 DESA.KINTAPURA KEC.KINTAP KAB.TANAH LAUT
ESTIMASI REALISASI
NO PERKIRAAN BIAYA SAT VOL HRG.SAT TOTAL HRG VOL HRG.SAT TOTAL HRG
(Rp.) (Rp.) (Rp.) (Rp.)
0010 PEKERJAAN SIPIL
REKAPITULASI PEKERJAAN SIPIL
1. Pekerjaan Persiapan ls 1 1,092,400 1,092,400 1 1,000,000 1,000,000
2. Pekerjaan Pondasi ls 1 443,520 443,520 1 443,520 443,520
3. Pekerjaan Struktur Beton ls 1 0 0 1 0 0
4. Pekerjaan Atap ls 1 1,500,000 1,500,000 1 1,500,000 1,500,000
5. Pekerjaan Pasangan + Lantai ls 1 4,161,380 4,161,380 1 2,797,730 2,797,730
6. Pekerjaan Partisi ls 1 1,303,271 1,303,271 1 1,514,535 1,514,535
7. Pekerjaan Plafond ls 1 1,736,366 1,736,366 1 529,380 529,380
8. Pekerjaan Cat ls 1 6,300,419 6,300,419 1 6,665,465 6,665,465
9. Pekerjaan Sipil Lain-lain ls 1 1,886,000 1,886,000 1 1,886,000 1,886,000
Sub Total Pekerjaan Sipil 18,423,356 16,336,630
Sub Total Pekerjaan Urugan & Pemadatan 0 0
Sub Total Pekerjaan Halaman 2,010,793 275,849
TOTAL PEK. SIPIL 20,434,149 16,612,479
PPN 10% 2,043,415 1,661,248
TOTAL PEK. SIPIL 22,477,563 18,273,727

0011 Pekerjaan Persiapan

1 Kupas Keramik (Khusus Peremajaan) m2 8.00 11,550 92,400 0.00 11,550 0

9 Mobilisasi (Khusus Luar Kota) 1s 1.00 1,000,000 1,000,000 1.00 1,000,000 1,000,000
Sub Total Pekerjaan Persiapan 1,092,400.00 1,000,000.00

0012 Pekerjaan Pondasi

Pasang Canstein/ STOPPER uk. L = 20 cm, P = 40 cm, t = 15 cm, untuk dinding parkir m1 4.80 92,400 443,520 4.80 92,400 443,520
8
Sub Total Pekerjaan Pondasi 443,520.00 443,520.00

0013 Pekerjaan Struktur Beton

Sub Total Pekerjaan Struktur Beton 0.00 0.00

0014 Pekerjaan Atap

23 Perbaikan Atap ls 1 1,500,000 1,500,000 1 1,500,000 1,500,000
Sub Total Pekerjaan Atap 1,500,000.00 1,500,000.00

0015 Pekerjaan Pasangan + lantai

0082 Pasang Keramik lantai
1 Pasang Besi Siku (Warna Hitam) m' 18.70 75,900 1,419,330 18.70 75,900 1,419,330

Keramik uk. 40x40 cm Merk ROMAN typeG 447442 varna Marine Blu/ Monte Perla
3 m2 8.00 195,000 1,560,000 0.00 195,000 0
area toko, gudang dan teras.

-Kurangi Luas WC
Sub Total Pasang Keramik lantai 2,979,330.00 1,419,330.00

0083 Buat WC
2 Instalasi air bersih (PVC Ø 1/2" vavin kls Av) m1 5.00 17,380 86,900 5.00 17,380 86,900
4 Instalasi air kotor dr Floordrain ke got (PVC Ø 4" vavin kls D) m1 5.00 52,030 260,150 5.00 52,030 260,150
13 Kran Air wassher unit 0.00 196,350 0 1.00 196,350 196,350
Sub Total Buat WC 347,050.00 543,400.00

0102 Area Toko Dan Gudang

Sub Area Toko Dan Gudang 0.00 0.00

0104 Area Say Bread

1 Pasang Sink SS 1 bovl 50x50x20 cm (untuk Say Bread) unit 1 450,000 450,000 1 450,000 450,000
2 Kran Kitchen + Stop kran + pipa flexsible untuk Sink (untuk Say Bread) 1s 1 385,000 385,000 1 385,000 385,000
Sub Area Say Bread 835,000.00 835,000.00
Sub Total Pekerjaan Pasangan + lantai 4,161,380 2,797,730

0016 Pekerjaan Partisi

Partisi 1 sisi Kalsiboard 3.5 mm + Hollow galvalum 40 x 40, tebal 0.45 mm jarak 40
1 m2 6.57 144,650 950,351 6.96 144,650 1,006,330
cm x 40 cm untuk Partisi gudang T= 2.80 m' (Khusus BOT)
2 Pasang Kalsiboard 3.5 mm + Jasa m2 4.00 76,230 304,920 5.76 76,230 439,085
3 Bongkar Partisi Kalsiboard m2 4.00 12,000 48,000 5.76 12,000 69,120
Sub Total Pekerjaan Partisi 1,303,271 1,514,535

0017 Pekerjaan Plafond

Pasang Plafond GRC/ Kalsiboard tanpa rangka untuk toko dan teras (Khusus
m2 19.68 76,230 1,500,206 6.00 76,230 457,380
5 Peremajaan) ( PERBAIKAN PLAFON )
6 Bongkar Plafond m2 19.68 12,000 236,160 6.00 12,000 72,000
Sub Total Pekerjaan Plafond 1,736,366.40 529,380.00

0018 Pekerjaan Cat

 m2
1 Cat dinding Area toko, gudang, dan WC (Avitex Super White interior) 138.92 19,290 2,679,767 74.30 19,290 1,433,247

m2
Cat plafond keseluruhan, (Avitek Super White Interior) 87.20 19,290 1,682,088 137.29 19,290 2,648,324
2

Cat tampak depan dan List sopi - sopi "Cat Avitex Super White Exterior" & "Cat
3 m2 71.60 20,790 1,488,564 98.60 20,790 2,049,894
Avitex Touch of Cream" untuk list Sopi-sopi

5 Cat Garis Parkir (Tenno Kote 1000 Yellow/Nippon Paint Roadline Yellow) m 60.00 7,500 450,000 71.20 7,500 534,000
Sub Total Pekerjaan Cat 6,300,418.80 6,665,465.10

0019 Pekerjaan Sipil Lain-lain

2 Pembersihan + Buang Puing ls 1 500,000 500,000 1 500,000 500,000
3 Pasang drain cooler bh 10 115,500 1,155,000 10 115,500 1,155,000
6 Geser dan pengaturan rak untuk renovasi (Khusus Peremajaan) ls 1 231,000 231,000 1 231,000 231,000
Sub Total Pekerjaan Lain-lain 1,886,000.00 1,886,000.00

0020 PEKERJAAN URUGAN & PEMADATAN

Total Pekerjaan Urugan & Pemadatan 0.00 0.00

0021 PEKERJAAN HALAMAN

0103 PEKERJAAN AREA PARKIR
2 Rabat Beton (untuk dasar aspal) m3 2.77 725,918 2,010,793 0.38 725,918 275,849
Sub PEKERJAAN AREA PARKIR 2,010,792.86 275,848.84
Total Pekerjaan Halaman 2,010,792.86 275,848.84
 1 2 3 3 (Bali) 3 (Lombok) 4 4 (Medan)

NO PERKIRAAN BIAYA SAT HRG.SAT HRG.SAT HRG.SAT HRG.SAT HRG.SAT HRG.SAT HRG.SAT
(Rp.) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)

I PEKERJAAN SIPIL
A Pekerjaan Persiapan
1 Pekerjaan Bongkar bangunan rumah existing m2 10,000 10,000 10,000 10,000 10,000 10,000 10,000
2 Mobilisasi ( Khusus Luar Kota ) 1s 500,000 500,000 500,000 500,000 500,000 500,000 500,000
3 Tenda Proyek 1s 250,000 250,000 250,000 250,000 250,000 250,000 250,000
4 Bouwplank 1s 100,000 100,000 100,000 100,000 100,000 100,000 100,000
5 Kupas tanah / Striping ( Khusus Peremajaan ) m3 15,000 15,000 15,000 15,000 15,000 15,000 15,000
6 Kupas Plesteran ( Khusus Peremajaan ) m2 7,000 7,000 7,000 7,000 7,000 7,000 7,000
7 Kupas Keramik ( Khusus Peremajaan ) m2 7,000 7,000 7,000 7,000 7,000 7,000 7,000
8 Bongkar talang seng existing ( Khusus Peremajaan ) m' 5,000 5,000 5,000 5,000 5,000 5,000 5,000
9 Bongkar dinding 1/2 batu ( Khusus Peremajaan ) m2 7,000 7,000 7,000 7,000 7,000 7,000 7,000
10 Bongkar dinding 1 batu ( Khusus Peremajaan ) m2 10,000 10,000 10,000 10,000 10,000 10,000 10,000
11 Bongkar pasang genteng existing ( Khusus Peremajaan ) m2 20,000 20,000 20,000 20,000 20,000 20,000 20,000
12 Bongkar / potong atap ( Khusus Peremajaan ) m2 15,000 15,000 15,000 15,000 15,000 15,000 15,000
13 Bongkar Decker ( Khusus Peremajaan ) m2 20,000 20,000 20,000 20,000 20,000 20,000 20,000
14 Biaya KIPEM (Khusus Bali) 1s 1,250,000

B Pekerjaan Pondasi
1 Galian m3 45,000 44,000 40,000 40,000 40,000 50,000 65,000
2 Lantai kerja t = 3 cm m3 450,000 468,000 450,000 450,000 450,000 200,000 400,000
3 Beton m3 550,000 575,000 550,000 550,000 550,000 525,000 530,000
4 Besi Ø 6 - Ø 16 kg 12,500 13,000 12,500 12,500 12,500 12,500 12,300
5 Besi Profil kg 15,000 15,000 14,500 14,500 14,500 14,500 14,500
6 Bekisting m2 30,000 32,500 28,000 28,000 28,000 40,000 32,000
7 Pondasi batu kali m3 400,000 416,000 400,000 434,000 434,000 400,000 400,000
8 Pondasi Rollag Bata t. 30 cm , utk teras depan m1 50,000 46,800 35,000 35,000 35,000 50,000 45,000

9 Pasang Canstein uk. L = 20 cm, P = 40 cm, t = 15 cm, untuk dinding parkir m1 35,000 35,000 35,000 35,000 35,000 35,000 40,000

10 Plester + aci kolom m2 28,000 28,600 29,000 27,500 27,500 35,000 28,500

C Pekerjaan Struktur untuk Lantai 2

1 Lantai Galar ( Kayu Kelapa Tua ) + Penutup Tripleks 20 mm m 2
200,000 200,000 200,000 200,000 200,000 200,000 200,000
2 Water Proofing Sika + Skreed 3 cm m2 55,000 30,000 55,000 55,000 55,000 55,000 55,000

D Pekerjaan Atap
1 Kuda- kuda kanal C 2 x150 x 65 x 20 x 3,2 Unit = …….. Set kg 15,000 15,000 14,500 14,500 14,500 14,500 14,500
2 Gording kanal C 150 x 50 x 20 x 2,3 Unit = ……. Set kg 15,000 15,000 14,500 14,500 14,500 14,500 14,500
3 Besi Trekstang Ø 12" kg 13,600 14,000 13,600 13,600 13,600 14,000 13,600
4 Besi Ikatan Angin Ø 12" kg 13,600 14,000 13,600 13,600 13,600 14,000 13,600
5 Nok Atap Zinc Alum Tebal 0,35 mm m1 55,000 45,000 45,000 45,000 45,000 97,000 45,000
6 Atap Zinc Alum Tebal 0,35 mm m2 85,000 75,000 75,500 75,500 75,500 97,500 75,500

T alang datar Zin c Alu m + ran gka Hollow 20 x 40 x 2.3 / Besi Strip 4.5 x 50, lebar
7 m1 75,000 78,600 75,000 75,000 75,000 97,000 75,000
d at ar 30 cm

8 Talang tegak pipa Ø 3" Merk Wavin Kelas D, ( ... titik x P= ..... m') 28,750 33,000 35,000 35,000 35,000 35,000 28,750

9 Saluran pembuangan pipa Ø 4" Merk Wavin Kelas D ( P= m') m1 35,000 37,000 47,000 47,000 47,000 47,500 35,500

1.10. Pasangan bata + plest er + aci 1 sisi, T= 50 cm, utk d indin g p enahan
10 m2 85,000 104,000 89,000 131,000 131,000 80,000 82,000
kebakaran. ( Khusu s Kuda - kud a Rangka Canal C & Baja Ringan )

1.10. Pasangan bata + plest er + aci 1 sisi, T= 50 cm, utk d indin g p enahan
11 m2 85,000 104,000 89,000 131,000 131,000 80,000 82,000
kebakaran. ( Khusu s Kuda - kud a Rangka Canal C & Baja Ringan )

12 Flashing Atap m1 25,000 35,000 25,000 25,000 25,000 35,000 25,000

Atap Rangka B aja Ringan + Atap Zinc Al lum t = 0.35 mm ( Proyek BOT Sewa > 7
13 m2 190,000 190,000 190,000 190,000 190,000 187,000 175,000
T ahun ).

E Atap Kayu Kelap a T ua ( Unt uk Proyek B OT Sewa ≤ 7 Tahun ).

1 Kuda - Kuda Kayu Kelapa Tua m³ 3,500,000 3,500,000 2,800,000 2,800,000 2,800,000 3,500,000 3,500,000
2 Gording Kayu Kelapa Tua m³ 3,500,000 3,500,000 2,800,000 2,800,000 2,800,000 3,500,000 3,500,000
3 Penutup Atap Asbes Gelombang Besar m2 55,000 55,000 55,000 55,000 55,000 55,000 55,000
4 Atap Kayu Kelapa Tua + Penutup Atap Asbes Gelombang Besar m2 0 0 100,000 100,000 100,000 0 0
5 Pasang plastik di bawah atap ( Khusus Peremajaan ) m2 25,000 25,000 25,000 25,000 25,000 25,000 25,000

F Pekerjaan Pasangan + lantai

1 K eramik uk. 40x40 cm Merk Mass Warna P rime W hite area toko, gudang dan teras. m2 86,500 83,200 90,000 90,000 90,000 75,000 85,000

K eram ik uk. 60x60 c m Merk Rom an Adelaide B one area t oko, gud an g d an t eras.
2 m2 140,000 140,000 140,000 140,000 140,000 140,000 140,000
( Unt uk Toko Convenience )

3 Pasang step nozing ( Warna Hitam ) m' 50,000 52,000 50,000 50,000 50,000 35,000 80,000

P asang keramik u ntuk kolom Merk Mass Warna Prime Whit e area toko. ( Ukuran
4 m2 86,000 83,200 90,000 90,000 90,000 75,000 85,000
Menyesu aikan uk. kolom ).

P intu gudang , d ouble t ripleks, d oorc looser Merk Deckson Typ e NHO, '+ han dle
5 s tai nless + ku nci Merk Deckson+ gembok + d i lap is p lat stainles s lu ar dan bagian bh 1,800,000 1,800,000 1,800,000 1,800,000 1,800,000 1,800,000 1,800,000
d gn milami neto.

P asang pi ntu panel mult iplek, kisi - kisi kayu , hand le, SS Hairline 1 mm,
6 d oorclooser Merk Deckson Typ e NHO'+ h and le stainless + kun ci Merk Dec kson+ bh 1,800,000 1,800,000 1,800,000 1,800,000 1,800,000 1,800,000 1,800,000
gembok un tuk pin tu gud an g. ( Unt uk Toko Convenien ce )

7 P asang HPL untu k Finishin g Canop y Interior ( Unt uk Toko Convenien ce ) m² 100,000 100,000 100,000 100,000 100,000 100,000 100,000

P intu gudang dou ble tripl eks + stainless steel tebal 0.8 mm Mirror sat u sisi +
8 bh 1,300,000 1,300,000 1,300,000 1,300,000 1,300,000 1,300,000 1,300,000
h and le st ainl ess + kun ci
P asangan Hebel (Beton Ringan) T = 2.8 m' (Khusu s BOT) d engan perekat PM 100 /
9 m2 75,000 110,000 75,000 97,500 97,500 75,000 80,000
MU 380
10 Pasangan bata dinding baru T= 2.8 m' (Khusus BOT) m2 65,000 60,000 65,000 103,500 103,500 60,000 55,000
11 Plester + aci satu sisi m2 28,000 29,000 20,000 27,500 27,500 20,000 28,500
12 Plester + aci dua sisi m2 56,000 58,000 40,000 55,000 55,000 40,000 55,000

P asang Kalsiboard 3.5 m m + Rangka Hollow 20 x 40 dan 40 x 40, tebal 0.3 mm

13 m2 70,000 60,000 60,000 60,000 60,000 60,000 65,000
u ntu k Fi nishing Dind ing Kal siboard T = 2.4 m' Area Sales d an T eras d al am saja.

12.1. Keramik 20 x 20 + dind ing Min t = . 120 c m Warn a Pastel Permu kaan
14 m2 70,000 66,000 88,000 88,000 88,000 75,000 70,000
B ercorak Merk Mu lia

15 12.2. Closet jongkok INA/TOHO / KIA Standard / AMSTAD + dudukan unit 200,000 220,000 176,000 176,000 176,000 175,000 250,000

16 12.3. Instalasi air bersih (PVC Ø 1/2" Wavin kls AW) m1 7,000 7,000 7,000 7,000 7,000 7,000 7,000

17 12.4. Instalasi air kotor dr Floordrain ke got (PVC Ø 4" Wavin kls D) m1 35,000 37,000 47,000 47,000 47,000 47,500 35,500

18 12.5. Instalasi air kotor dr closet ke septictank (PVC Ø 4" Wavin kls D) m1 35,000 37,000 47,000 47,000 47,000 47,500 35,500

12.6. Pasang P intu K M/ WC alumu nium t ebal 1.1 m m dengan kaca es di sis i atas
19 unit 650,000 624,000 475,000 475,000 475,000 650,000 850,000
d an h and le st ainl ess

20 12.7. Sum ur Resapan vol. 3 m³ un tuk pengganti Got ls 1,000,000 1,100,000 1,115,000 1,115,000 1,115,000 1,000,000 1,500,000
21 12.8. Sept ick tank baru vol. 3 m 3 ls 1,000,000 1,100,000 1,115,000 1,115,000 1,115,000 1,000,000 1,500,000
22 12.9. Bak air 60 x 60 cm fiberglass unit 225,000 225,000 225,000 260,000 260,000 225,000 225,000
22 12.10. Ember Plastik Kapasitas 6 liter unit 90,000 90,000 90,000 90,000 90,000 90,000 90,000
23 12.11. Tempat sabun keramik 1 lubang INA unit 25,000 46,800 25,000 25,000 25,000 45,000 65,000
24 12.12. Pasang Floor drain plastik unit 10,000 10,400 10,000 10,000 10,000 10,000 10,000
25 12.13. Kran Air Wassher unit 125,000 130,000 125,000 125,000 125,000 150,000 350,000
26 12.14. Pasang Glassblock unit 20,000 20,800 20,000 20,000 20,000 20,000 30,000
27 12.15. Pasang rooster unit 20,000 20,800 20,000 20,000 20,000 20,000 27,000
28 12.16. Pasang hanger stainless di kamar mandi 1s 30,000 55,000 30,000 30,000 30,000 30,000 30,000
B uat janit or baru (p as bata + keram ik + kran air Was her+ inc . in stalasi +
29 ls 650,000 650,000 650,000 650,000 650,000 650,000 650,000
waterproofing)
30 Pasang Torn 300 L Merk Penguin + instalasi + electic otomatic ls 700,000 1,000,000 700,000 700,000 700,000 500,000 700,000

31 P asang Sink SS 1 bowl 50x50x20 c m ( unt uk Say B read ) unit 450,000 450,000 450,000 450,000 450,000 450,000 450,000

32 K ran Kit chen + Stop kran + pipa flexsi bl e unt uk Sink ( unt uk Say Bread ) 1s 350,000 350,000 350,000 350,000 350,000 350,000 350,000

33 P asangan bat a+ plester+ aci 2 sisi unt uk kaki m eja cu ci ( un tuk Say B read ) unit 100,000 118,000 105,000 158,500 158,500 100,000 110,000

34 Fi nishing HP L TH - 503 E Lig ht Wen ge ( un tuk Fini shing din ding Say B read ) m' 120,000 120,000 120,000 120,000 120,000 120,000 120,000

35 Fi nishing SS - 201 Hairline 0.8 m m ( unt uk List di bawah di nding Say B read ) m2 200,000 200,000 200,000 200,000 200,000 200,000 200,000

P asang partisi Kalsiboard tebal 3.5 mm + Rangka Hollow lap is s eng unt uk
36 m' 60,000 87,500 100,000 100,000 100,000 90,000 60,000
p enu tup cerobong as ap oven ( unt uk List di bawah din ding Say B read )

P asang Duct ing untu k pen am bahan cerobong asap , bu ang ke dep an ( u ntu k L ist d i
37 m' 500,000 500,000 500,000 500,000 500,000 500,000 500,000
bawah dind ing Say Bread )
Saluran air bersih u ntu k Sink & Oven, pipa wavi n ؽ" ( unt uk List di bawah
38 m' 7,000 7,000 7,000 7,000 7,000 7,000 7,000
d ind ing Say Bread )
Saluran air kotor unt uk Sink, Chiller, & Oven, P ipa Wavin Ø 3" ( unt uk List d i
39 m' 28,750 29,900 35,000 35,000 35,000 35,000 28,750
bawah dind ing Say Bread )

40 Pasang Cerobong Asap dari Bahan Zinc Allum 0.35 mm unit 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000

41 Pasang Glassblock untuk area gudang unit 20,000 20,800 20,000 20,000 20,000 20,000 30,000

42 Pasang rooster untuk area gudang unit 20,000 20,800 20,000 20,000 20,000 20,000 27,000

G Pekerjaan Partisi
P art isi 1 sisi Kalsiboard 3.5 mm + Rangka Hollow 20 x 40 dan 40 x 40, tebal 0.45
1 m2 70,000 87,500 90,000 90,000 90,000 85,000 60,000
m m un tuk Partisi gud an g T = 2.8 m' ( Khus us BOT)

2 Pasang Kalsiboard 3.5 mm + Jasa m2 45,000 35,000 35,000 35,000 35,000 35,000 35,000

P art isi 1 sisi Kalsiboard 3.5 + Rangka Hollow 20 x 40 d an 40 x 40, t ebal 0.45 mm
3 m2 70,000 87,500 90,000 90,000 90,000 85,000 60,000
u ntu k ( Qu ik Tailor )
P asang partisi mu ltip leks 6 m m 1 sisi + rangka h ollow ( Un tuk Toko Conv enience
4 m2 95,000 95,000 95,000 95,000 95,000 95,000 95,000
)
P asang partisi mu ltip leks 6 m m 2 sisi + rangka h ollow ( Un tuk Toko Conv enience
5 m2 140,000 140,000 140,000 140,000 140,000 140,000 140,000
)
P asang Kalsiboard 2 Sisi t= 3,5 m m + Ran gka Hollow 40 x 40 m m tebal 0.45 mm
6 m2 90,000 90,000 110,000 110,000 110,000 110,000 90,000
( Say Bread )

H Pekerjaan Plafond
P lafond Kalsiboard 4.5 mm + Rangka Holl ow 20 x 40 dan 40 x 40, tebal 0.45 mm +
1 m2 90,000 93,600 90,000 90,000 90,000 85,000 95,000
Rin g Holl ow

Rangka Plafond Kayu B orn eo ( Kaso 4/ 6 ), Max 50% dari luas area sal es toko
2 m2 57,000 57,000 57,000 57,000 57,000 57,000 57,000
p erem ajaan d an t idak untu k conven ience.

P lafond T ri pleks t ebal 4 mm , , Max 50% dari luas area sales toko peremajaan dan
3 m2 25,000 25,000 25,000 25,000 25,000 25,000 25,000
t idak unt uk convenienc e.

4 L eveling ran gka Plafon d Existi ng ( Kh usu s Peremajaan ) m2 5,000 5,000 5,000 5,000 5,000 5,000 5,000

P asang Pl afon d GRC/ K alsi board tanp a ran gka unt uk toko dan teras ( Khu sus
5 m2 45,000 45,000 45,000 45,000 45,000 45,000 45,000
P eremajaan )

I Pekerjaan Cat

1 Cat dinding Area toko, gudang, dan WC ( Cat White Metrolite ) m2 11,950 11,500 15,000 15,000 15,000 11,000 12,500

2 Cat plafond keseluruhan, ( Cat White Metrolite ) m2 11,950 11,500 15,000 15,000 15,000 11,000 12,500
C at t am pak d epan dan Li st sopi - sop i ( Cat V inilex Iris h W hite 8008, Cat Metrolite,
3 m2 11,950 11,500 15,000 15,000 15,000 11,000 12,500
T hise 00701 ).
C at Dind ing unt uk Int erior Cat Dulu x A 922 - 2157 - Ratan ( Untu k T oko
4 m2 23,000 23,000 23,000 23,000 23,000 20,000 20,000
C onveni ence )

J Pekerjaan Sipil Lain-lain

P em buat an d udu kan B rangkas ( Pon dasi Foot plate + Cor P elat Lantai + Dynabolt +
1 ls 400,000 500,000 150,000 150,000 150,000 400,000 500,000
Dud ukan + Pelindu ng )

2 Pembersihan + Buang Puing ls 500,000 500,000 500,000 500,000 500,000 800,000 500,000
3 Pasang drain cooler bh 75,000 75,000 75,000 75,000 75,000 75,000 75,000
4 Rantai + tiang uk 3" untuk area parkir. m' 68,000 68,000 68,000 68,000 68,000 68,000 68,000
5 Biaya koordinasi lingkungan ( Kuli ) ls 500,000 500,000 500,000 500,000 500,000 500,000 500,000
6 Geser dan pengaturan rak untuk renovasi ( Khusus Peremajaan ) ls 200,000 200,000 200,000 200,000 200,000 200,000 200,000
7 T ran sportasi Khusu s Luar Kota ( Note : Jarak Tem pu h & Lokasi ) ls

K PEKERJAAN URUGAN & PEMADATAN

1 - Urugan + pemadatan stemper m3 90,000 85,000 90,000 90,000 90,000 85,000 95,000

L PEKERJAAN HALAMAN

2.1. Cone Block uk. T = 6 cm x L = 10 cm x P = 20 cm ( K300 + Pasir '+ pemadatan

1 m2 80,000 86,000 80,000 80,000 80,000 97,500 85,000
s tem per )

M PEKERJAAN ALUMUNIUM + KACA

K usen Alum iniu m 3" x 1 ½", tebal 1.15 m m Merk Super E x Fini shing di Coating
1 m1 97,500 97,500 60,000 60,000 60,000 98,250 85,000
W hite Cream

P intu Double Rangka Alu mun ium Floor Hinge Merk Dorm a T ype B TS 84 N3 +
2 bh 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000
K unci Merk Deckson

P intu fram e les s + kaca 12 mm + F loor Hinge Merk Dorma Type BT S 84 N3 +

3 bh 3,250,000 3,250,000 3,250,000 3,250,000 3,250,000 3,275,000 3,250,000
K unci Merk Deckson
4 Kaca bening 5 mm, Asahi Mas m2 69,500 69,500 60,000 60,000 60,000 75,800 85,000
5 K aca Tempered 12 m m ( un tuk Toko Conv enience ) m2 650,000 650,000 650,000 650,000 650,000 650,000 650,000

6 K aca beni ng 5 mm , Asahi Mas ( un tuk Say B read ) m2 69,500 69,500 60,000 60,000 60,000 75,800 85,000

P intu Kusen Alu miniu m 3" x 1 ½", tebal 1.15 m m Merk Super E x Fin ishing di
7 C oati ng White Cream + Kaca B enin g 5 mm + Hand le Pip a Stainless Ø 1" + Kunci m2 1,000,000 1,000,000 950,000 950,000 950,000 950,000 1,200,000
Merk Dec kson ( Un tuk Say B read )

K usen Alum uniu m CA 3" ( Pen am bahan kusen jika ada p em bon gkaran
8 m' 68,500 68,500 68,500 68,500 68,500 68,500 68,500
gawangan ) Khus us Peremajaan

9 Bongkar Kaca Cermin ( Khusus Peremajaan ) ls 100,000 100,000 100,000 100,000 100,000 100,000 100,000

10 Transport Pemasangan Alumunium & Kaca ls

N PEKERJAAN FOLDING GATE

P asang Fold ing Gate t ebal 0.4 m m Finish ing Cat F' Tallit 110 Warna B eige, T = 2.7
1 m2 445,500 445,500 550,000 550,000 550,000 450,000 445,500
m'
2 Pengaman Gembok Folding Gate unit 60,000 60,000 60,000 60,000 60,000 75,000 60,000

3 Pasang Rolling Door dari area sales ke area tangga, gudang lantai 2 unit 880,000 880,000 880,000 880,000 880,000 880,000 880,000

4 Pasang Tangga Besi CNP 20 + Rangka Siku 40 x 40 mm + Plat Bordes m' 1,300,000 1,300,000 1,300,000 1,300,000 1,300,000 1,300,000 1,300,000

5 Pasang Ralling pembatas lantai 2 m2 200,000 150,000 150,000 150,000 150,000 150,000 150,000
6 Pasang Angkur untuk dudukan genset + Rantai ls 150,000 150,000 150,000 150,000 150,000 150,000 150,000
7 Service Folding Gate ( Khusus Peremajaan ) unit 500,000 500,000 500,000 500,000 500,000 500,000 500,000
8 Cat ulang Folding Gate ( Khusus Peremajaan ) m2 40,000 40,000 40,000 40,000 40,000 40,000 40,000
9 Transport Pemasangan Folding Gate ls

O PEKERJAAN POLYCARBONATE

P asang Polyc arbonate W arna Sil ve Merk Star Li ght / Sky Light + Rangka siku 50 x
1 50 m m kombin asi rangka Hollow 40 x 40 x 2.3 mm Finishing Cat F' T allit 110 m2 315,150 315,150 315,150 315,150 315,150 315,150 300,000
W arna Beige, Lebar 2.5 m '

2 Pasang Talang Datar ( Besi Canal C uk. 100 x 50 x 20 x 2.3 ) m' 55,000 55,000 55,000 55,000 55,000 55,000 55,000
3 Pasang Talang Tegak Pipa Ø 3" Merk Wavin Kelas D m' 28,750 50,000 35,000 35,000 35,000 28,750 28,750

P PEKERJAAN TERALIS
1 Catwalk AC m' 104,500 250,000 104,500 104,500 104,500 104,500 104,500
2 Pintu Plat unit 1,430,000 1,430,000 1,430,000 1,430,000 1,430,000 1,430,000 1,430,000
3 Pintu teralis unit 1,100,000 1,100,000 1,100,000 1,100,000 1,100,000 1,100,000 1,100,000
4 T eralis jend ela B esi Ø 8 m m m2 191,000 150,000 150,000 150,000 150,000 190,795 190,795

II PEKERJAAN LISTRIK
F.H.1 Tarikan Lampu, SK, Power AC dan Panel
1 Tarikan Lampu Toko ttk 63,000 66,000 48,000 48,000 48,000 66,000 66,000
2 Tarikan Lampu Gudang ttk 83,000 87,000 48,000 48,000 48,000 87,000 87,000
3 Tarikan Lampu Samping Kanan, kiri, dan belakang bangunan ttk 68,000 71,500 48,000 48,000 48,000 71,500 71,500
4 Tarikan Lampu Kamar Mandi ttk 83,000 87,000 48,000 48,000 48,000 87,000 87,000
5 Tarikan Lampu Teras dalam ttk 68,000 71,500 48,000 48,000 48,000 71,500 71,500
6 Tarikan Polycarbonate ttk 68,000 71,500 48,000 48,000 48,000 71,500 71,500
7 Tarikan SKT : IC1, IC2, CN, Timbangan ttk 147,000 155,000 53,000 53,000 53,000 155,000 155,000
8 Tarikan SKT Komputer, NeonBox Rokok , Emergency Lamp (Depan) ttk 68,000 65,000 53,000 53,000 53,000 65,000 65,000
9 Tarikan SKT Cooler 2P, Cocacola ttk 145,000 85,000 53,000 53,000 53,000 85,000 85,000
10 Tarikan SKT Cooler 3P, Open Chiller 4 atau 6 Ft ( Untuk Convenience ) ttk 145,000 81,000 60,000 60,000 60,000 81,000 81,000

T arikan SKT Microwave, Warmer, Steamer ( W at er Heater ), Hot Pot ( Coffee

11 ttk 145,000 100,000 90,000 90,000 90,000 100,000 100,000
Maker ), dan Vending Machine ( Un tuk Convenience )

12 T arikan SKT Slu sh Ice ( Conven ience ) ttk 125,000 70,000 60,000 60,000 60,000 70,000 70,000
13 T arikan SKT Wrapp ing Table ( Fres h ) ttk 145,000 60,000 53,000 53,000 53,000 60,000 60,000
14 T arikan SKT Cooler So Fresh ( Fresh ) ttk 145,000 81,000 60,000 60,000 60,000 81,000 81,000
15 Tarikan SKT Standing Wall's Frezeer ttk 145,000 81,000 70,000 70,000 70,000 81,000 81,000
16 Tarikan SKT Exhaust Fan ttk 83,000 83,000 65,000 65,000 65,000 83,000 83,000
17 T arikan SKT E xh au st Fan ( Unt uk Say Bread ) ttk 60,000 60,000 65,000 65,000 65,000 60,000 60,000

18 T arikan SKT Deck Oven + Proofer - K abel NYM 4 X 6 m m ( Untuk Say B read ) ttk 200,000 70,000 50,000 50,000 50,000 70,000 70,000

19 T arikan SKT Showcase Roti ( Unt uk Say Bread ) ttk 60,000 60,000 48,000 48,000 48,000 60,000 60,000
20 T arikan SKT K ulkas ( Unt uk Say Bread ) ttk 60,000 60,000 50,000 50,000 50,000 60,000 60,000
21 T arikan SKT Ch est Frezeer ( Un tuk Say B read ) ttk 60,000 60,000 50,000 50,000 50,000 60,000 60,000
T arikan SKT Mesin Obras, Mesin Jahit, dan Alat L ubang Kancing ( Untu k Qui k
22 ttk 100,000 100,000 85,000 85,000 85,000 100,000 100,000
T ailor )
23 Tarikan SKT Lift Barang vertikal ttk 330,500 347,000 53,000 53,000 53,000 347,000 347,000
24 Tarikan SKT E-Lamp (Belakang), dan di area gudang ttk 200,000 200,000 70,000 70,000 70,000 200,000 200,000
25 Tarikan SKT Sewa Teras ttk 125,000 105,000 53,000 53,000 53,000 105,000 105,000
26 Tarikan SKT DVR ttk 130,500 137,000 53,000 53,000 53,000 137,000 137,000
27 Tarikan SKT TV/Monitor CCTV ttk 130,500 137,000 53,000 53,000 53,000 137,000 137,000
28 Tarikan SKT TV LCD Iklan / Telesindo ttk 140,500 147,500 53,000 53,000 53,000 147,500 147,500
29 Tarikan SKT Pompa Air ttk 160,500 168,000 53,000 53,000 53,000 168,000 168,000
30 Tarikan Power AC ttk 170,500 179,000 53,000 53,000 53,000 179,000 179,000
31 Tarikan Power Lampu Lispank ttk 83,000 87,000 53,000 53,000 53,000 87,000 87,000
32 T arikan Power Lamp u Neon B ox T iang ( Qui k T ail or ) ttk 173,000 173,000 60,000 60,000 60,000 173,000 173,000
33 T arikan Power Lamp u Neon B ox Indoor ( Qu ik Tailor ) ttk 75,000 75,000 60,000 60,000 60,000 75,000 75,000
34 T arikan Power Lamp u Neon B ox T iang ( IndoL au ndry ) ttk 173,000 173,000 60,000 60,000 60,000 173,000 173,000
35 Tarikan Power Lampu Neon Box Tiang ttk 173,000 181,000 53,000 53,000 53,000 181,000 181,000
36 Tarikan Power Lampu Parkir ttk 113,000 118,600 53,000 53,000 53,000 118,600 118,600
37 Tarikan Kabel Data ( Termasuk Pipa Protect Clipsal ) m' 12,000 9,500 9,000 9,000 9,000 9,500 9,500
38 Tarikan Kabel Telepon ( Termasuk Pipa Protect Clipsal ) m' 8,000 8,500 8,000 8,000 8,000 8,500 8,500
T arikan Kabel Sen sor Alarm T oko (4) dan Sirine Toko(2) ( Term as uk Pipa Protect
39 ttk 146,000 155,000 146,000 146,000 146,000 155,000 155,000
C lipsal )

40 Tarikan SKT Genset kabel 3 x 4 mm m' 19,000 18,500 17,500 17,500 17,500 18,500 18,500

41 Tarikan SKT Meja Kasir (Clipsal 6 buah) ttk 100,000 84,000 80,000 80,000 80,000 84,000 84,000

T arikan Kabel RG-6 u ntuk Camera CCT V (termasuk Kabel Power DC d an B NC

42 ttk 226,250 238,500 226,000 226,000 226,000 238,500 238,500
C onnec tor) 8 t itik ( T ermasuk Pip a Prot ect Cl ipsal )

43 Tarikan Kabel VGA untuk TV/Monitor CCTV unit 120,000 78,700 75,000 75,000 75,000 78,700 78,700

P em buat an Ground ing ( Pip a Bl ack Steel + E lektrod a / T ombak t embaga ) Hasil
44 1s 300,000 315,000 300,000 300,000 300,000 315,000 315,000
p engu kuran Tegangan Net ral ke Grou nd = < 1 Volt >

45 Tarikan Kabel Toevoer NYY 4 x 10mm m' 45,000 42,000 37,800 37,800 37,800 42,000 39,690
46 Tarikan Instalasi Sirine Emergensi ( Panic Button ) 1s 75,000 79,000 75,000 75,000 75,000 78,750 78,750
47 Tarikan Alarm Folding Gate 1s 75,000 79,000 75,000 75,000 75,000 78,750 78,750
Sub Total Tarikan Lampu, SK, Power AC dan Panel
F.H.2 Material
1 Lampu Toko (Double, TKO/U Mirror) unit 195,000 202,000 245,000 245,000 245,000 192,000 202,000
2 Lampu Toko (Single, TKO/U Mirror) unit 150,000 155,400 182,500 182,500 182,500 150,000 155,400
3 Lampu Polycarbonate (Balk 1x 36W) unit 100,000 104,500 150,000 150,000 150,000 99,500 104,500
4 Lampu Samping Kanan, Kiri, dan Belakang Bangunan (Balk 1x 36W) unit 100,000 104,500 150,000 150,000 150,000 99,500 104,500
5 Lampu Samping Kanan, Kiri, dan Belakang Bangunan (Balk 1x 18W) unit 100,000 104,500 150,000 150,000 150,000 99,500 104,500
6 Lampu Gudang (Balk 1x 36W) unit 100,000 104,500 150,000 150,000 150,000 99,500 104,500
7 Lampu Gudang (Balk 1x18W) unit 95,000 84,000 110,000 110,000 110,000 80,000 84,000
8 Lampu Parkir (TKJ 1x36W) unit 110,000 98,700 115,000 115,000 115,000 94,000 98,700
9 Lampu Parkir (W.Proof Zetalux 1x36W) unit 325,000 342,000 325,000 325,000 325,000 325,000 342,000
10 Lampu Kamar Mandi (PLE 8W+Fitting) unit 36,000 27,000 26,000 26,000 26,000 26,000 27,000
11 Tiang Lampu Parkir set 250,000 210,000 200,000 200,000 200,000 200,000 210,000
12 Stop Kontak Outbow dus Merk Clipsal bh 23,500 24,700 23,500 23,500 23,500 23,500 24,700
13 Stop Kontak inbow dus Merk Clipsal bh 19,500 20,500 19,500 19,500 19,500 19,500 20,500
14 Saklar Single ( Engkel ), 6A bh 13,500 10,000 9,500 9,500 9,500 9,500 10,000
15 Saklar Double ( Seri ), 6A bh 18,000 15,000 14,000 14,000 14,000 14,000 15,000
16 Stop Kontak Genset Socket and Plug Merk CEE, 32 A bh 75,000 79,000 75,000 75,000 75,000 75,000 79,000

17 Stop Kontak Genset Socket and Plug Merk CEE, 16 A ( Untuk Oven Say Bread ) bh 55,000 55,000 55,000 55,000 55,000 55,000 55,000

18 SKT Utic on 6 Lu bang u tk : DVR+Adaptor CCTV+Alarm unit 25,000 26,500 25,000 25,000 25,000 25,000 26,500
19 Bracket gantung untuk Monitor LCD CCTV unit 50,000 53,000 50,000 50,000 50,000 50,000 53,000
20 Box Kwh Meter + Gembok unit 175,000 184,000 175,000 175,000 175,000 175,000 184,000
21 Exhaust Fan 12" Merk Panasonic unit 300,000 262,500 250,000 250,000 250,000 250,000 262,500
22 KWH Meter untuk Say Bread unit 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000
23 Kerangkeng untuk DVR, UPS, PC Power Supply, Panel Alarm, dan Box Sirine unit 450,000 450,000 450,000 450,000 450,000 450,000 450,000
Sub Total Material
F.H.3 Material Box Panel Listrik

B ox P anel uk. 40 x 50 x 18 cm pl at besi t = 1 - 2 mm , P owder Coating Warna B eige,

1 ls 205,000 215,000 205,000 205,000 205,000 205,000 215,000
P ilot Lamp + Buzzer AD56 - 221SM, 220 V , 20MA ( AXL E )

2 MCB 1 Phase 6A - 40A MY Series ( 4500 ) Merk Hager bh 27,000 28,500 27,000 27,000 27,000 27,000 28,500
3 Busbar sisir MCB 10 mm unit 30,000 31,500 30,000 30,000 30,000 30,000 31,500

4 Contactor Genset 2NO - 2NC, LC - ID188 Merk Telemecanique bh 350,000 368,000 350,000 350,000 350,000 350,000 368,000

5 Contactor Key Card 4NO, LC - 1DT32M7, 32 A Merk Telemecanique bh 375,000 395,000 375,000 375,000 375,000 375,000 395,000
6 Key Card Switch E2031 EKT, 16A Merk Clipsal unit 290,000 305,000 290,000 290,000 290,000 290,000 305,000
7 Kabel NYM 3 x ½ mm + Ak sesor is ls 75,000 79,000 75,000 75,000 75,000 75,000 79,000
8 Jasa Instalasi Panel Listrik ls 300,000 315,000 300,000 300,000 300,000 300,000 315,000
Sub Total Material Box Panel Listrik
Total Pek. Listrik

F.I. PEKERJAAN INST. U/ AC SINGLE SPLIT

1 P ipa Coop er (sesuai s tan dar AC) Includ e Kabel Kont rol ( AC RE GUL ER) m' 85,000 110,000 44,500 44,500 44,500 120,750 110,000
2 Drai nage AC spi lt PVC 3/4" ex Wavin (AC R EGULER ) m' 10,000 25,000 25,000 25,000 25,000 10,000 25,000
3 B racket Outd oor AC (AC REGULER ) set 175,000 183,750 175,000 175,000 175,000 175,000 183,750
4 K urungan cond esing u nit, besi t ralis 8 m m (AC REGULER ) bh 300,000 315,000 300,000 300,000 300,000 470,000 315,000
5 B iaya In stalasi AC Sp lit (AC REGULE R) unit 130,300 137,000 137,500 137,500 137,500 130,300 137,000
6 B ongkar P asang Ind oor AC at au Ou tdoor ( AC RE GUL ER) unit 130,300 137,000 137,500 137,500 137,500 130,300 137,000
Sub Total Pek. AC Reguler
7 P enambahan Inst alasi Pip a Drainage 3 / 4 " (AC S EWA) m' 25,000 30,000 30,000 30,000 30,000 30,000 30,000
8 P enambahan Inst alasi Kabel Power d an P ipa CU (AC SE WA) m' 95,000 100,000 100,000 100,000 100,000 100,000 100,000
9 P enambahan MCB 1 Ph ase / Uni t AC (AC SE WA) unit 105,000 105,000 105,000 105,000 105,000 105,000 105,000
10 B ongkar P asang Ind oor AC at au Ou tdoor Saja (AC SEW A) unit 125,000 125,000 125,000 125,000 125,000 125,000 125,000
11 Bongkar Pasang Indoor + Outdoor AC Existing (Khusus Peremajaan) unit 200,000 200,000 200,000 200,000 200,000 200,000 200,000
12 Isi Freon (Khusus Peremajaan) unit 75,000 75,000 75,000 75,000 75,000 75,000 75,000
Sub Total Pek. AC Sewa
Total Pek. AC
F.J. PEKERJAAN SIGNAGE
1 Lisplank Acrylic Indomaret Edisi 2011 P = ...... Edisi 2011 m' 1,450,000 1,450,000 1,450,000 1,450,000 1,450,000 1,450,000 1,450,000
2 Lisplank Alumunium Plat, Edisi 2011 m' 560,000 560,000 560,000 560,000 560,000 560,000 560,000
3 Lisplank Samping Alumunium Plat Edisi 2011, Edisi 2011 m' 560,000 560,000 560,000 560,000 560,000 560,000 560,000
4 Lampu TL unit 350,000 350,000 350,000 350,000 350,000 350,000 350,000
5 Konstruksi Ringan maju 1.8 m' ( Besi Siku 50 x 50 mm ) P = ....., Edisi 2011 m' 190,000 190,000 190,000 190,000 190,000 190,000 190,000
6 Kontruksi Berat ls 550,000 550,000 550,000 550,000 550,000 550,000 550,000
Neon box 2 muka + Tiang 6" Desain Baru KECIL ( Uk. 180 x 150 ), + L ogo 24 Jam T
7 unit 10,250,000 10,250,000 10,250,000 10,250,000 10,250,000 10,250,000 10,250,000
= 6,75 m' Edisi 2011
Neon box 2 muka + Tiang 8" Desain Baru STANDARD ( Uk. 185 x 221,6 ) + Logo
8 unit 13,000,000 13,000,000 13,000,000 13,000,000 13,000,000 13,000,000 13,000,000
24 Jam , T = 6,75 m' Edi si 2011
Neon box 2 muka + Tiang 10" Desain B aru B ESAR ( Uk. 228 x 300 ) + Logo 24 Jam,
9 unit 15,500,000 15,500,000 15,500,000 15,500,000 15,500,000 15,500,000 15,500,000
T = 7,48 m ' Ed isi 2011
10 Neon Box ATM pada NBT/ Pole Sign Standard 2011 unit 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000
10 Pasang Sticker logo Bank ( 4 logo x 2 muka) bh 45,000 45,000 45,000 45,000 45,000 45,000 45,000
11 Neon Sign Logo Tipe 1 Edisi 2011 , Edisi 2011 unit 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000
12 Neon Sign Logo Tipe 2 Edisi 2011 , Edisi 2011 unit 2,300,000 2,300,000 2,300,000 2,300,000 2,300,000 2,300,000 2,300,000
13 Cladding Wall m' 680,000 680,000 680,000 680,000 680,000 680,000 680,000
14 Papan Petunjuk indomaret , 1 muka, Edisi 2011 bh 500,000 500,000 500,000 500,000 500,000 500,000 500,000
15 Papan Petunjuk indomaret , 2 muka, Edisi 2011 bh 700,000 700,000 700,000 700,000 700,000 700,000 700,000
16 Signage Parkir - Cat Semprot, Edisi 2011 set 300,000 300,000 300,000 300,000 300,000 300,000 300,000
17 Signage Parkir - Model Tiang, Edisi 2011 set 400,000 400,000 400,000 400,000 400,000 400,000 400,000
18 Pasang lampu Strobo bh 35,000 35,000 35,000 35,000 35,000 35,000 35,000
19 Pajak reklame ls 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000
20 Stiker kaca Pintu Utama Toko, Edisi 2011 set 220,000 220,000 220,000 220,000 220,000 220,000 220,000
21 Stiker Si Domar di kaca Pintu Utama Toko, Edisi 2011 set 600,000 600,000 600,000 600,000 600,000 600,000 600,000
22 Sticker 24 Jam Besar ( Untuk di Lisplank ), Edisi 2011 unit 350,000 350,000 350,000 350,000 350,000 350,000 350,000
23 Signage Say Bread unit 1,100,000 1,100,000 1,100,000 1,100,000 1,100,000 1,100,000 1,100,000
24 Untuk Pekerjaan Signage Toko POINT & CONVENIENCE EDISI 2010
1. Neon Box Listplank Point Outdoor Uk. 1762 x 1200 mm unit
2. Listplank Acrylic Point untuk Outdoor P = ................. m'
3. Stiker 24 Jam untuk di Listplank Point Outdoor unit
4. Stiker 24 Jam untuk di Pintu Toko Point Outdoor unit
5. Neon Box Listplank Point Indoor Uk. 1175 x 800 mm unit
6. Listplank Acrylic Point untuk Indoor P = ................. m'
7. Stiker Kaca Pintu Point Outdoor unit
8. Stiker Kaca Pintu Point Indoor unit
9. Neon box 2 muka + Tiang 5" POINT. Uk 1 x Std, T = 6,20 m' unit
10. Neon box 2 muka + Tiang 6" POINT. Uk 1.5 x Std, T = 7,00 m' unit
11. Neon box 2 muka + Tiang 8" POINT. Uk 2 x Std = T = 7,50 m' unit
12. Neon box Logo 2 muka Uk. 1 x std, POINT unit
13. Neon box Logo 2 muka Uk. 1.5 x std, POINT unit
14. Neon box Logo 2 muka Uk. 2 x std, POINT unit
15. Listplank Acrylic Convenience Outdoor P = ................. m' 1,550,000 1,550,000 1,550,000 1,550,000 1,550,000 1,550,000 1,550,000
16. Listplank Acrylic Convenience Indoor P = ................. m'
17. Neon box Listplank Convenience Outdoor unit 2,350,000 2,350,000 2,350,000 2,350,000 2,350,000 2,350,000 2,350,000
18. Neon box Listplank Convenience Indoor unit
19. Stiker 24 Jam untuk di Listplank Convenience Outdoor unit 150,000 150,000 150,000 150,000 150,000 150,000 150,000
20. Stiker 24 Jam untuk di Pintu Toko Convenience Outdoor unit 150,000 150,000 150,000 150,000 150,000 150,000 150,000
21. Stiker Kaca Pintu Convenience Outdoor unit
22. Stiker Kaca Pintu Convenience Indoor unit
23. Neon box 2 muka + Tiang 5" Convenience. Uk 1 x Std, T = 6,20 m' unit 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000 4,000,000
24. Neon box 2 muka + Tiang 6" Convenience. Uk 1.5 x Std, T = 7,00 m' unit 6,500,000 6,500,000 6,500,000 6,500,000 6,500,000 6,500,000 6,500,000
25. Neon box 2 muka + Tiang 8" Convenience. Uk 2 x Std = T = 7,50 m' unit 10,000,000 10,000,000 10,000,000 10,000,000 10,000,000 10,000,000 10,000,000
26. Neon box Logo 2 muka Uk. 1 x std, Convenience unit 1,800,000 1,800,000 1,800,000 1,800,000 1,800,000 1,800,000 1,800,000
27. Neon box Logo 2 muka Uk. 1.5 x std, Convenience unit 1,800,000 1,800,000 1,800,000 1,800,000 1,800,000 1,800,000 1,800,000
28. Neon box Logo 2 muka Uk. 2 x std, Convenience unit 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000 2,500,000
29. Rangka Kosong Listplank m' 325,000 325,000 325,000 325,000 325,000 325,000 325,000
30. Konst ruksi Ringan maju 1.5 m ' ( Bes i 50 x 50 m m ) P = ......... m' 265,000 265,000 265,000 265,000 265,000 265,000 265,000
31. Sticker Hi asan Kaca ( gamb ar prod uk RTE ) ls
32. Pembuatan Sticker Kaca List Warna Merah ls
33. Papan Signage Parkir Tiang bh 450000 450000 450000 450000 450000 450000 450000
34. Papan Signage Parkir Tembok bh 465,000 465,000 465,000 465,000 465,000 465,000 465,000
35. Papan Petunjuk, 2 Muka bh 700,000 700,000 700,000 700,000 700,000 700,000 700,000
25 Signage Neon Box Indoor ( Untu k Quik T ailor ) unit 2,750,000 2,750,000 2,750,000 2,750,000 2,750,000 2,750,000 2,750,000
26 Signage Neon Box T iang ( Un tuk Quik Tailor ) unit
27 Stic ker Kac a Lemari ( Ind oLaund ry ) bh
28 Stic ker kaca "Kini Terbaik & Terp ercaya" ( Ind oLaund ry ) bh
29 P ajak rekl am e ( In doLaund ry ) 1s
30 Neon Box T iang ( Ind oLaund ry ) bh 2,950,000 2,950,000 2,950,000 2,950,000 2,950,000 2,950,000 2,950,000
31 Neon Box ATM, Edisi 2011 bh 750,000 750,000 750,000 750,000 750,000 750,000 750,000
32 Cat ulang Listplank Alumunium ( Khusus Peremajaan ) m' 150,000 150,000 150,000 150,000 150,000 150,000 150,000
33 Cat rangka Kontruksi berat ( Khusus Peremajaan ) m' 45,000 45,000 45,000 45,000 45,000 45,000 45,000
34 Perbaikan rangka Kontruksi berat m' 100,000 100,000 100,000 100,000 100,000 100,000 100,000
Total Pekerjaan Signage

G BIAYA PRASARANA BANGUNAN

1 Pasang Baru Daya Li strik dari ...... VA ke ....... V A
1. BP + UJL VA 921 921 921 921 921 921 921
2. Biaya Gambar, Jaminan Instalasi, Konsuil & Jasa Lainnya ls 3,500,000
3.Biaya Over blast ls 2,000,000
4. Biaya Konsuil ls
5. Pemasangan + tiang meteran + tutup meteran ls
6. Biaya pembelian meter PLN ls 1,500,000
7. Biaya Trafo ls
8. Biaya kabel ls
9. Jasa dan Operasional ls
Total Pasang Baru Daya Listrik
2 Pasang Baru Daya Li strik dari ...... VA ke ....... V A ( Untu k Say Bread )
1. BP + UJL VA 921 921 921 921 921 921 921
2. Biaya Gambar, Jaminan Instalasi, Konsuil & Jasa Lainnya ls
3.Biaya Over blast ls
4. Biaya Konsuil ls
5. Pemasangan + tiang meteran + tutup meteran ls
6. Biaya pembelian meter PLN ls
7. Biaya Trafo ls
8. Biaya kabel ls
9. Jasa dan Operasional ls
Total Pasang Baru Daya Listrik

3 T am bah Daya ke- 1 dari .... V A ke ......... V A

1. BP + UJL VA 921 921 921 921 921 921 921
2. Biaya Gambar, Jaminan Instalasi, Konsuil & Jasa Lainnya ls
3.Biaya Over blast ls
4. Biaya Konsuil ls
5. Pemasangan + tiang meteran + tutup meteran ls
6. Biaya pembelian meter PLN ls
7. Biaya Trafo ls
8. Biaya kabel ls
9. Jasa dan Operasional ls
Total Tambah Daya Listrik

4 Tambah Daya ke- 1 dari ....... VA ke ...... VA

1. BP + UJL VA 921 921 921 921 921 921 921
2. Biaya Gambar, Jaminan Instalasi, Konsuil & Jasa Lainnya ls
3.Biaya Over blast ls
4. Biaya Konsuil ls
5. Pemasangan + tiang meteran + tutup meteran ls
 1 2 3 3 (Bali) 3 (Lombok) 4 4 (Medan)

NO PERKIRAAN BIAYA SAT HRG.SAT HRG.SAT HRG.SAT HRG.SAT HRG.SAT HRG.SAT HRG.SAT
(Rp.) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.) (Rp.)
6. Biaya pembelian meter PLN ls
7. Biaya Trafo ls
8. Biaya kabel ls
9. Jasa dan Operasional ls
Total Tambah Daya Listrik

5 Tambah Daya ke- 1 dari ....... VA ke ...... VA

1. BP + UJL VA 921 921 921 921 921 921 921
2. Biaya Gambar, Jaminan Instalasi, Konsuil & Jasa Lainnya ls
3.Biaya Over blast ls
4. Biaya Konsuil ls
5. Pemasangan + tiang meteran + tutup meteran ls
6. Biaya pembelian meter PLN ls
7. Biaya Trafo ls
8. Biaya kabel ls
9. Jasa dan Operasional ls
Total Tambah Daya Listrik

H PERALATAN TOKO NON ELEKTRONIC

A Rak Toko
A.1. Rak Display
- R170 / Single / Ram / Starting unit 375,400 375,400 375,400 375,400 375,400 375,400 375,400
- R170 / Single / Ram / Jointing unit 278,600 278,600 278,600 278,600 278,600 278,600 278,600
- R120 / Single / Ram / Starting unit 283,100 283,100 283,100 283,100 283,100 283,100 283,100
- R120 / Double / Ram / Starting unit 380,100 380,100 380,100 380,100 380,100 380,100 380,100
- R120 / Double / Ram / Jointing unit 292,800 292,800 292,800 292,800 292,800 292,800 292,800
- R120/ Dou bl e/Ram Join ting ( Khu sus 1 Muk a ) unit 229,500 229,500 229,500 229,500 229,500 229,500 229,500
- Shelving 300 x 900 ram unit 67,900 67,900 67,900 67,900 67,900 67,900 67,900
- Shelving 250 x 900 ram unit 59,400 59,400 59,400 59,400 59,400 59,400 59,400
- Shelving 200 x 900 ram unit 50,700 50,700 50,700 50,700 50,700 50,700 50,700
- Shelving 250 x 700 ram unit 53,500 53,500 53,500 53,500 53,500 53,500 53,500
- Shelving 250 x 700 ram unit 53,500 53,500 53,500 53,500 53,500 53,500 53,500
- Shelving Kaca 250 x 900 untuk Rak Roti design baru unit
- Shelving Kaca 300 x 900 untuk Rak Roti design baru unit
- Rak Stationary unit 613,000 613,000 613,000 613,000 613,000 613,000 613,000
- Rak Aksesoris unit 800,000 800,000 800,000 800,000 800,000 800,000 800,000
- Rak Roti unit 1,324,790 1,324,790 1,324,790 1,324,790 1,324,790 1,324,790 1,324,790
- Rak Rot i ( Convenienc e ) unit 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000 1,350,000
- Rak Majalah + Komik unit 730,000 730,000 730,000 730,000 730,000 730,000 730,000
- Rak Majalah + Kom ik ( Convenien ce ) unit 850,000 850,000 850,000 850,000 850,000 850,000 850,000
- Rak Promo + Acrylic unit 768,000 768,000 768,000 768,000 768,000 768,000 768,000
- Rak Gud an g ( Ind omaret ) unit 961,900 961,900 961,900 961,900 961,900 961,900 961,900
- Rak Gud an g ( Conven ienc e ) unit 961,900 961,900 961,900 961,900 961,900 961,900 961,900
- Ongkos Kirim dan Pasang 1s 0 1,200,000 3,000,000 3,000,000 3,000,000 4,450,000 3,750,000
- Ongkos Kirim dan Pasang ( Khusus Makassar ) 1s 0 0 0 0 0 5,500,000 0
Sub Total A.1.
A.2. Wing Rak
- Wing Rak + Keranjang (T.120) unit 330,000 330,000 330,000 330,000 330,000 330,000 330,000
- Wing Rak Kaset + VCD unit 510,000 510,000 510,000 510,000 510,000 510,000 510,000
- Wing Rak Kaos Kaki unit 209,000 209,000 209,000 209,000 209,000 209,000 209,000
- Wing Rak Stationary unit 209,000 209,000 209,000 209,000 209,000 209,000 209,000
Sub Total A.2.
A.3. Peralatan Acrylic
- Peralatan Acrylic Type 15 Standard Plus unit
- Peralatan Acrylic Type 21 Standard Plus unit
- Peralatan Acrylic Type 35 Standard unit
- Peralatan Acrylic Type 45 Standard unit
- Peralatan Acrylic Type 55 Standard unit
- Peralatan Acrylic Type 56 Standard unit
- Peralatan Acrylic Type 8 Standard Convenience unit
- Peralatan Acrylic Type 15 Standard Convenience unit
- Peralatan Acrylic Type 21 Standard Convenience unit
- Peralatan Acrylic Type 29 Standard Convenience unit
- Acrylic Donat ( Convenience ) unit 797,500 797,500 797,500 797,500 797,500 797,500 797,500
- Peralatan Acrylic Hot B everages Sachet ( Convenien ce ) unit 187,000 187,000 187,000 187,000 187,000 187,000 187,000
- Acrylic P ast ry ( Say Bread ) unit 132,000 132,000 132,000 132,000 132,000 132,000 132,000
- Acrylic Jam Bakar ( Say B read ) unit 363,000 363,000 363,000 363,000 363,000 363,000 363,000
- Acrylic Indomaret Card unit 17,600 17,600 17,600 17,600 17,600 17,600 17,600
- Ongkos Kirim 1s 0 400,000 600,000 600,000 600,000 400,000 400,000
- Ongkos Kirim ( Khusus Makassar ) 1s 0 0 0 0 0 700,000 0
Sub Total A.3.
A.4. Peralatan POS
- Rail Card DBS bh 4,180 4,180 4,180 4,180 4,180 4,180 4,180
- Frame A4 unit 49,500 49,500 49,500 49,500 49,500 49,500 49,500
- Minitract Lite Set unit 154,000 154,000 154,000 154,000 154,000 154,000 154,000
- Rail Card DBH bh 550 550 550 550 550 550 550
Sub Total A.4.
Sub Total A
B Furniture Toko
- Meja Kasir unit 1,188,000 1,188,000 1,113,000 1,113,000 1,113,000 1,250,000 1,420,250
- Meja Customer unit 4,565,000 4,565,000 2,653,000 2,653,000 2,653,000 4,150,000 4,750,000
- Meja Samping Kasir unit 1,155,000 1,155,000 1,070,000 1,070,000 1,070,000 1,050,000 1,092,500
- Meja Kasi r un tuk Convenience ( T ype B esar ) unit 6,600,000 6,600,000 6,600,000 6,600,000 6,600,000 6,600,000 6,600,000
- Meja Kasi r un tuk Convenience ( T ype K ecil ) unit 4,400,000 4,400,000 4,400,000 4,400,000 4,400,000 4,400,000 4,400,000
- Meja Service ( T ype B esar ) ( Conv enience ) unit 6,600,000 6,600,000 6,600,000 6,600,000 6,600,000 6,600,000 6,600,000
- Meja Service ( T ype K ecil ) ( Conv enience ) unit 4,400,000 4,400,000 4,400,000 4,400,000 4,400,000 4,400,000 4,400,000
- Meja Yu mmy Fres h ( Conv enience ) unit 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000
- E xt ra Cabinet ( S upp lier ) unit 1,815,000 1,815,000 1,960,000 1,960,000 1,960,000 1,500,000 1,900,000
- Hanger Crom 10 cm unit 5,060 5,060 5,060 5,060 5,060 7,500 5,060
- Holo Crom 35 cm unit 18,920 18,920 18,920 18,920 18,920 30,000 18,920
- Bracket 20 cm unit 15,750 15,750 15,750 15,750 15,750 15,000 15,750
- Rak Kado + Kartu unit 665,000 665,000 669,000 669,000 669,000 850,000 760,000
- Dancing Up Besar unit 440,000 440,000 440,000 440,000 440,000 440,000 440,000
- Dancing Up Kecil unit 275,000 275,000 275,000 275,000 275,000 275,000 275,000
- Info Konsumen unit 750,000 750,000 750,000 750,000 750,000 750,000 1,150,000
- Meja Kepala Toko bh 1,155,000 1,155,000 1,294,000 1,294,000 1,294,000 1,155,000 1,045,000
- Dudukan Mesin EDC bh 275,000 275,000 275,000 275,000 275,000 150,000 190,000
- Box Akrilik PBI bh 693,000 665,000 650,000 650,000 650,000 725,000 807,500
- Telur Curah unit 1,089,000 1,089,000 938,500 938,500 938,500 1,089,000 997,500
- Locker pakaian karyawan bh 935,000 935,000 935,000 935,000 935,000 935,000 935,000
- Head er ATM Ind omaret inclu de Sti cker body atm, stiker logo bank lain, d an
set 745,000 745,000 745,000 745,000 745,000 745,000 745,000
s ticker d i box atm
- Papan Informasi Karyawan set 550,000 550,000 550,000 550,000 550,000 550,000 550,000
- Meja Konsum en Merk Loli ta bar t able CGS-B lock U ( C onveni ence ) unit 1,295,000 1,295,000 1,295,000 1,295,000 1,295,000 1,295,000 1,295,000
- Ku rsi Konsum en Yody Barstool A 199-Red F ( Convenience ) unit 654,000 654,000 654,000 654,000 654,000 654,000 654,000
- Work Table ( Say Bread ) unit 3,182,000 3,182,000 3,182,000 3,182,000 3,182,000 3,182,000 3,182,000
- T rol ey Bake ( Say B read ) unit 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000 3,000,000
- Meja Namp an ( Say Bread ) unit 600,000 600,000 600,000 600,000 600,000 600,000 600,000
- Meja Potong ( Quik T ailor ) unit 700,000 700,000 700,000 700,000 700,000 700,000 700,000
- L emari Disp lay B arang + Has il Jahitan ( Qu ik Tailor ) unit 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000 2,000,000
- Rack Disp lay B ahan + Kemeja ( Qu ik Tailor ) unit 900,000 900,000 900,000 900,000 900,000 900,000 900,000
- Mannaquin ( Quik Tailor ) unit
- Ku rsi Putar ( Qu ik Tailor ) unit 288,000 288,000 288,000 288,000 288,000 288,000 288,000
- Rak han ger Khusu s ( 100 x 60 x 210 cm ) ( Ind oLaund ry ) unit 2,350,000 2,350,000 2,350,000 2,350,000 2,350,000 2,350,000 2,350,000
- Rak han ger Khusu s ( 150 x 60 x 210 cm ) ( Ind oLaund ry ) unit 2,980,000 2,980,000 2,980,000 2,980,000 2,980,000 2,980,000 2,980,000
- Ongkos Kirim 1s 0 400,000 0 0 0 0 0
- Ongkos Kirim ( Khusus Makassar ) 1s 0 0 0 0 0 1,200,000 0
Sub Total B
C Asesoris Rak
- Ram sisir kecil unit 114,900 114,900 114,900 114,900 114,900 114,900 114,900
- Ram sisir besar unit 205,300 205,300 205,300 205,300 205,300 205,300 205,300
- Hanger 10cm with Price Tag bh 10,000 10,000 10,000 10,000 10,000 10,000 10,000
- Hanger 15cm with Price Tag bh 11,500 11,500 11,500 11,500 11,500 11,500 11,500
- Hanger 20cm with Price Tag bh 15,700 15,700 15,700 15,700 15,700 15,700 15,700
- Hanger 15cm with Price Tag, Khusus untuk di area back wall rokok pcs 22,000 22,000 22,000 22,000 22,000 22,000 22,000
- Hanger 10cm with Price Tag, Khusus untuk di area meja kasir pcs 17,000 17,000 17,000 17,000 17,000 17,000 17,000
- Hanger Aksesoris 10cm unit
- Hanger Aksesoris 17cm unit
- Hanger Aksesoris 25cm unit
- St an d Pop Yum my Choice ( Convenienc e ) bh
- St an d Pop Hot B everages Sachet ( Convenien ce ) bh
- St an d Pop Past ry ( Convenience ) bh
- St an d Pop Kalender Diskon ( Conven ienc e ) bh
Sub Total C
D Asesoris Toko
- Keranjang belanja merk miami bh 20,900 20,900 20,900 20,900 20,900 20,900 20,900
- Kursi plastik untuk kasir bh 50,000 50,000 50,000 50,000 50,000 50,000 50,000
- Keset Pelastik / Resin / Sintetik bh 125,000 125,000 125,000 125,000 125,000 125,000 125,000
- Keset Kamar Mandi bh 30,000 30,000 30,000 30,000 30,000 30,000 30,000
- Keset Hujan bh 380,000 380,000 380,000 380,000 380,000 380,000 380,000
- Floor Displ ay Bu ah B esar ( Indom aret Fresh ) bh
- Floor Displ ay Bu ah Kecil ( Indom are Fres h ) bh
- Timbangan Gas Elpiji unit 104,545 104,545 104,545 104,545 104,545 104,545 104,545
- Brankas + dynabolt bh 3,600,000 3,600,000 3,600,000 3,600,000 3,600,000 3,600,000 3,600,000
- Biaya Ongkos Kirim 1s 0 525,000 700,000 700,000 700,000 900,000 700,000
- Biaya Ongkos Kirim ( Khusus Makassar ) 1s 0 0 0 0 0 1,000,000 0
- Rak Tabung Gas Elp iji unit 1,045,000 1,045,000 1,045,000 1,045,000 1,045,000 1,045,000 1,045,000
- Rak Disp lay Galon Air unit 858,000 858,000 858,000 858,000 858,000 858,000 858,000
- Rak Tabung Gas 3 kg dan 12 kg di gudang unit 550,000 550,000 550,000 550,000 550,000 550,000 550,000
- Rak Galon Air di gu dang unit 368,000 368,000 368,000 368,000 368,000 368,000 368,000
- Pemadam kebakaran PEP Minimax 3,5 kg bh 335,000 335,000 335,000 335,000 335,000 335,000 335,000
- Tempat sampah stainlessteel bh 308,000 308,000 308,000 308,000 308,000 308,000 308,000
- Tempat sampah Plastik bh 15,000 15,000 15,000 15,000 15,000 15,000 15,000
- Roda keranjang belanja + plat stainless untuk space iklan unit 100,000 100,000 100,000 100,000 100,000 100,000 100,000
- Frame Harga Heboh + Frame Spanduk set 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000 1,000,000
- Rangka Harga Heboh, Edisi 2011 set 150,000 150,000 150,000 150,000 150,000 150,000 150,000
- Rangka Spanduk, Edisi 2011 set 150,000 150,000 150,000 150,000 150,000 150,000 605,000
- Rangka Sarana Promosi Tambahan, Edisi 2011 bh 240,000 240,000 240,000 240,000 240,000 240,000 240,000
- Lampu E mergency CMOS L ED ( Mod el HK - 198 ) unit 163,545 163,545 163,545 163,545 163,545 163,545 163,545
- Aqu arium ( Tanpa sekat ) Hanya Kh usu s Cab . M ed an unit 86,000 86,000 86,000 86,000 86,000 86,000 86,000
- T rolley ( u k. 60 x 90 ) bh 430,000 430,000 430,000 430,000 430,000 430,000 430,000
- Lintasan Dolly bh 250,000 250,000 250,000 250,000 250,000 250,000 250,000
- Dolly Container uk. 42 x 61.5 bh 150,000 150,000 150,000 150,000 150,000 150,000 150,000
- Ember besar uk. 4 lt bh 25,000 25,000 25,000 25,000 25,000 25,000 25,000
- B el T ok o Wi reless ( B el Kasir ) 2 Remote unit 100,000 100,000 100,000 100,000 100,000 100,000 100,000
- Dust Mop bh 88,000 88,000 88,000 88,000 88,000 88,000 88,000
- Mop Cot ton bh 51,000 51,000 51,000 51,000 51,000 51,000 51,000
- Jerigen 7.6 lt bh 145,000 145,000 145,000 145,000 145,000 145,000 145,000
- Sabuk pengaman Brankas bh 170,000 170,000 170,000 170,000 170,000 170,000 170,000
- Pesawat telepon unit 150,000 150,000 150,000 150,000 150,000 150,000 150,000
- Tangga alumunium "indalex"tinggi= 0,5 m' bh 218,000 218,000 218,000 218,000 218,000 218,000 218,000
- Tangga alumunium "Indalex"tinggi= 2,00m' bh 495,000 495,000 495,000 495,000 495,000 495,000 495,000
- Gembok pengaman Follding gate , Keep
bh 50,000 50,000 50,000 50,000 50,000 50,000 50,000
Hardener silver uk. 60 mm
- Gembok pengaman Genset bh 50,000 50,000 50,000 50,000 50,000 50,000 50,000
- Gembok pengaman Brankas Uk. 60 mm bh 50,000 50,000 50,000 50,000 50,000 50,000 50,000
- Tiang Stop Kontak bh 175,000 175,000 175,000 175,000 175,000 175,000 175,000
- Gembok kurungan outdoor AC Uk. 40 mm bh 50,000 50,000 50,000 50,000 50,000 50,000 50,000
- Sticker dinding Merk ORACAL 651 (merah, biru, kuning) m' 25,000 25,000 25,000 25,000 25,000 25,000 25,000
- Logo dorong, tarik, buka - tutup ls 30,000 30,000 30,000 30,000 30,000 30,000 30,000
- Header untuk Meja Katalog bh 8,500 8,500 8,500 8,500 8,500 8,500 8,500
- Shelftalker Heboh pcs
- Shelftalker Super Hemat pcs
- Shelftalker PBI pcs
- Shelftalker Super Heboh pcs
- Sticker 3S pcs
- St icker Meja Servic e Besar ( Conv enience ) pcs
- St icker Meja Servic e Kec il ( Conv enience ) pcs
- St icker Rack Roti ( Conv enience ) pcs
- St icker Op en Ch iller ( Conv enience ) pcs
- St rip ping Open Chiller ( Conv enience ) pcs
- B an ner in Cooler ( Conv enience ) pcs
- St rip ping Open Chiller ( Conv enience ) pcs
- St icker Yumm y Fresh ( Conv enience ) pcs
- Shelft alker Acrylic Discoun t 50 % ( Conv enience ) pcs
- P oster Backwall Kasir ( Conv enience ) pcs
- P oster Kaca Promosi Bu lanan ( Conv enience ) pcs
Sub Total D
Total H
No. Analisa HO Koef. Sat HSP

1 Galian 1m3
Pekerja 0.750 H.O 50,000 37,500
Alat bantu 1.000 ls 1,000 1,000
Jumlah 38,500

2 Pondasi Batu kali 1m3

Batu Belah 15 / 20 1.100 m3 160,000 176,000
Semen 2.400 zak 55,000 132,000
Pasir Pasang 0.314 m3 200,000 62,800
Tukang 0.600 H.O 60,000 36,000
Jumlah 406,800

3 Pondasi Rollag Bata T=30cm m'

Batu 50.000 bh 370 18,500
Semen 0.350 zak 55,000 19,250
Pasir Pasang 0.035 m3 200,000 7,000
Tukang 0.130 H.O 60,000 7,800
Jumlah 52,550

4 Bekisting 1m2
1 x pakai 4 x pakai
kaso 5/7 borneo 0.019 m3 2,900,000 55,680 13,920
papan trentang 1.670 lbr 10,000 16,700 4,175
paku 5-12 cm 0.400 kg 12,000 4,800 4,800
Tukang 0.150 H.O 60,000 9,000 9,000
Jumlah 86,180 31,895

5 Beton 1 : 3 : 5
Semen 4.800 zak 55,000 264,000
Pasir 0.650 m3 200,000 130,000
Split 0.900 m3 200,000 180,000
Pekerja 0.600 H.O 50,000 30,000
Jumlah 604,000
 6 Pembesian 1kg
Besi beton 1.050 Kg 9,000 9,450
Kawat beton 0.010 Kg 15,000 150
Tukang Besi 0.015 H.O. 60,000 900
Jumlah 10,500

7 Lantai Kerja 1m3

Semen 4.800 zak 55,000 264,000
Pasir 0.500 m3 200,000 100,000
Split 0.900 m3 200,000 180,000
Pekerja 0.600 H.O 50,000 30,000
Jumlah 574,000

8 Canstein 1m'
Beton 0.012 m3 550,000 6,600
Bekisting 2 sisi 0.400 m2 30,000 12,000
Plester + aci 0.550 m2 28,000 15,400
Jumlah 34,000

9 Plester + Aci 1 sisi (1 : 5) 1m2

Semen (50 kg) 0.108 zak 55,000 5,940
Pasir Pasang 0.019 m3 200,000 3,800
Tukang Batu 0.300 H.O. 60,000 18,000
Jumlah 27,740

10 Pasangan Bata 1 : 5 1m2

Bata Merah 80.000 bh 370 29,600
Semen (50 kg) 0.259 zak 55,000 14,256
Pasir Pasang 0.044 m3 200,000 8,800
Tukang batu 0.181 H.O. 60,000 10,830
Jumlah 63,486

11 Pasangan Hebel 1m2

Blok Hebel 8.340 bh 12,000 100,080
Semen Instan 0.079 kg 90,000 7,088
Tukang batu 0.063 H.O. 60,000 3,750
Jumlah 110,918

12 Plester + Aci Kolom (1 : 5) 1m2

 Semen (50 kg) 0.108 zak 55,000 5,940
Pasir Pasang 0.019 m3 200,000 3,800
Tukang Batu 0.300 H.O. 60,000 18,000
Jumlah 27,740

13 Keramik Lantai Mass 40x40 1m2

Keramik MASS 40x40 1.010 m2 74,100 74,841
Pasir 0.030 m3 200,000 6,000
Semen 0.160 zak 55,000 8,800
Tukang 0.375 H.O 60,000 22,500
Jumlah 112,141

1 Keramik Lantai Roman 40x40 1m2

Keramik Roman 40x40 1.010 m2 73,500 74,235
Pasir 0.030 m3 200,000 6,000
Semen 0.160 zak 55,000 8,800
Tukang 0.375 H.O 60,000 22,500
Jumlah 111,535

1 Keramik Lantai Roman 30x30 1m2

Keramik Roman 30x30 1.010 m2 59,000 59,590
Pasir 0.030 m3 200,000 6,000
Semen 0.160 zak 55,000 8,800
Tukang 0.375 H.O 60,000 22,500
Jumlah 96,890

14 Keramik Lantai Roman 60 x 60 1m2

Keramik Roman 60 x 60 1.010 m2 104,000 105,040
Pasir 0.030 m3 200,000 6,000
Semen 0.160 zak 55,000 8,800
Tukang 0.375 H.O 60,000 22,500
Jumlah 142,340

15 Keramik Kolom Mass 40x40 1m2

Keramik MASS 40x40 1.165 m2 35,000 40,775
Pasir 0.030 m3 200,000 6,000
Semen 0.186 zak 55,000 10,230
Tukang 0.375 H.O 60,000 22,500
Jumlah 79,505
16 Keramik Dinding 1m2
Keramik Dinding 20 x 20 1.010 m2 35,000 35,350
Pasir 0.030 m3 200,000 6,000
Semen 0.186 zak 55,000 10,230
Tukang 0.375 H.O 60,000 22,500
Jumlah 74,080

17 Daun pintu double playwood lapis stainless steel 1 unit

Rangka kayu borneo 0.015 m3 2,900,000 43,500
Kusen kayu borneo 1.000 bh 250,000 250,000
Playwood 4 mm 2.000 lbr 50,000 100,000
Plat Stainless steel 0,8 mm 0.700 lbr 850,000 595,000
Lem (fox) 0.100 kg 30,000 3,000
paku 1-4 0.200 kg 16,000 3,200
engsel 2.000 bh 7,500 15,000
Handle stainless Merk Deckson 1.000 Set 95,400 95,400
Gembok Merk Deckson 1.000 unit 74,200 74,200
Door closer Merk Deckson 1.000 unit 174,900 174,900
Cat minyak 4.000 m2 20,000 80,000
Tk Kayu 2.000 HO 60,000 120,000
Jumlah 1,554,200

18 Daun pintu double playwood lapis stainless steel 1 unit

Rangka kayu borneo 0.015 m3 2,900,000 43,500
Kusen kayu borneo 1.000 bh 250,000 250,000
Playwood 4 mm 2.000 lbr 50,000 100,000
Plat Stainless steel 0,8 mm 0.700 lbr 850,000 595,000
Lem (fox) 0.100 kg 30,000 3,000
paku 1-4 0.200 kg 16,000 3,200
engsel 2.000 bh 7,500 15,000
Handle stainless Merk Deckson 1.000 unit 95,400 95,400
Cat minyak 4.000 m2 20,000 80,000
Tk Kayu 2.000 HO 60,000 120,000
Jumlah 1,305,100

19 Plafon Kalsiboard + Rangka 1m2

Sekrup 0.440 dus 15,000 6,600
Kalsiboard 4,6 mm 0.347 lbr 56,000 19,444
 Hollow 40 x 40 x 0,45 mm 0.445 btg 28,000 12,460
Hollow 20 x 40 x 0,45 mm 0.056 btg 21,000 1,168
Dempul 0.100 kg 60,000 6,000
Kasa 0.260 rol 10,000 2,600
Tukang 0.325 H.O 60,000 19,500
Jumlah 67,772

20 Partisi Kalsiboard 2 sisi + Rangka 1m2

Sekrup 0.440 dus 15,000 6,600
Kalsiboard 3,5 mm 0.700 lbr 44,000 30,800
Hollow 0.938 btg 19,000 17,813
Dempul 0.100 kg 60,000 6,000
Kasa 0.260 rol 10,000 2,600
Tukang 0.325 H.O 60,000 19,500
Jumlah 83,313

21 Partisi Kalsiboard 1 sisi + Rangka 1m2

Sekrup 0.220 dus 15,000 3,300
Kalsiboard 3,5 mm 0.350 lbr 55,000 19,250
Hollow 0.938 btg 19,000 17,813
Dempul 0.100 kg 60,000 6,000
Kasa 0.260 rol 10,000 2,600
Tukang 0.325 H.O 60,000 19,500
Jumlah 68,463

22 Partisi Multiplek 2 sisi + Rangka 1m2

Sekrup 0.440 dus 15,000 6,600
Multiplek 6 mm 0.700 lbr 67,500 47,250
Hollow 0.938 btg 19,000 17,813
Dempul 0.100 kg 60,000 6,000
Kasa 0.260 rol 10,000 2,600
Tukang 0.325 H.O 60,000 19,500
Jumlah 99,763

23 Partisi Multiplek 1 sisi + Rangka 1m2

Sekrup 0.220 dus 15,000 3,300
Multiplek 6 mm 0.350 lbr 67,500 23,625
Hollow 0.938 btg 19,000 17,813
Dempul 0.100 kg 60,000 6,000
 Kasa 0.260 rol 10,000 2,600
Tukang 0.325 H.O 60,000 19,500
Jumlah 72,838

24 Partisi Multiplek 1 sisi + Rangka 1m2

Sekrup 0.220 dus 15,000 3,300
Multiplek 9 mm 0.350 lbr 100,000 35,000
Hollow 0.938 btg 19,000 17,813
Dempul 0.100 kg 60,000 6,000
Kasa 0.260 rol 10,000 2,600
Tukang 0.325 H.O 60,000 19,500
Jumlah 84,213
24 Pasang Kalsiboard 1m2
Sekrup 0.220 dus 15,000 3,300
Kalsiboard 4,5 mm 0.350 lbr 56,000 19,600
Dempul 0.100 kg 60,000 6,000
Kasa 0.260 rol 10,000 2,600
Tukang 0.225 H.O 60,000 13,500
Jumlah 45,000

1 Pekerjaan cat Plafond 1m2

Volcano 0.175 kg 39,000 6,825
Rol Cat 0.010 bh 25,000 250
Plamir 0.100 kg 20,000 2,000
Tukang Cat 0.175 H.O. 60,000 10,500
Jumlah 19,575
25 Pekerjaan cat tembok 1m2
Dulux 0.175 kg 39,000 6,825
Rol Cat 0.010 bh 25,000 250
Plamir 0.100 kg 20,000 2,000
Tukang Cat 0.175 H.O. 60,000 10,500
Jumlah 19,575

26 Pekerjaan cat tembok (Vinilex) 1m2

Cat Vinilex 0.175 kg 25,000 4,375
Rol Cat 0.010 bh 25,000 250
Plamir 0.100 kg 20,000 2,000
Tukang Cat 0.175 H.O. 60,000 10,500
Jumlah 17,125
27 Pekerjaan cat tembok (Metrolite) 1m2
Cat Metrolite 0.175 kg 20,000 3,500
Rol Cat 0.010 bh 25,000 250
Plamir 0.100 kg 20,000 2,000
Tukang Cat 0.175 H.O. 60,000 10,500
Jumlah 16,250

28 Conblock 1m2
Conblok 1.100 m2 45,000 49,500
pasir abu 0.100 m3 135,000 13,500
Tk batu 0.250 H.O 60,000 15,000
78,000
Jumlah +10% 85,800
No. Analisa HO Koef. Sat HSP

1 Galian 1m3
Pekerja 0.750 H.O 30,000 22,500
Alat bantu 1.000 ls 1,000 1,000
Jumlah 23,500

2 Pondasi Batu kali 1m3

Batu Belah 15 / 20 1.100 m3 47,500 52,250
Semen 2.400 zak 53,000 127,200
Pasir Pasang 0.314 m3 170,000 53,380
Tukang 0.600 H.O 35,000 21,000
Jumlah 253,830

3 Pondasi Rollag Bata T=30cm m'

Batu 50.000 bh 600 30,000
Semen 0.350 zak 53,000 18,550
Pasir Pasang 0.035 m3 170,000 5,950
Tukang 0.130 H.O 35,000 4,550
Jumlah 59,050

4 Bekisting 1m2
1 x pakai 4 x pakai
kaso 5/7 borneo 0.019 m3 0 0 0
papan trentang 1.670 lbr 16,825 28,098 7,024
paku 5-12 cm 0.400 kg 12,500 5,000 5,000
Tukang 0.150 H.O 35,000 5,250 5,250
Jumlah 38,348 17,274

5 Beton 1 : 3 : 5
Semen 4.800 zak 53,000 254,400
Pasir 0.650 m3 170,000 110,500
Split 0.900 m3 170,000 153,000
Pekerja 0.600 H.O 35,000 21,000
Jumlah 538,900 592,790
 6 Pembesian 1kg
Besi beton 1.050 Kg 12,500 13,125
Kawat beton 0.010 Kg 16,000 160
Tukang Besi 0.015 H.O. 35,000 525
Jumlah 13,810

7 Lantai Kerja 1m3

Semen 4.000 zak 53,000 212,000
Pasir 0.500 m3 170,000 85,000
Split 0.900 m3 170,000 153,000
Pekerja 0.600 H.O 30,000 18,000
Jumlah 468,000

8 Canstein 1m'
Beton 0.012 m3 550,000 6,600
Bekisting 2 sisi 0.400 m2 28,000 11,200
Plester + aci 0.550 m2 28,000 15,400
Jumlah 33,200

9 Plester + Aci 1 sisi (1 : 5) 1m2

Semen (50 kg) 0.108 zak 53,000 5,724
Pasir Pasang 0.019 m3 170,000 3,230
Tukang Batu 0.300 H.O. 35,000 10,500
Jumlah 19,454

10 Pasangan Bata 1 : 5 1m2

Bata Merah 80.000 bh 600 48,000
Semen (50 kg) 0.259 zak 53,000 13,738
Pasir Pasang 0.044 m3 170,000 7,480
Tukang batu 0.181 H.O. 35,000 6,318
Jumlah 75,535

11 Pasangan Hebel 1m2

Blok Hebel 8.340 bh 6,500 54,210
Semen Instan 0.079 kg 100,000 7,875
Tukang batu 0.063 H.O. 35,000 2,188
Jumlah 64,273

12 Plester + Aci Kolom (1 : 5) 1m2

 Semen (50 kg) 0.108 zak 55,000 5,940
Pasir Pasang 0.019 m3 200,000 3,800
Tukang Batu 0.300 H.O. 60,000 18,000
Jumlah 27,740

13 Keramik Lantai Mass 40x40 1m2

Keramik MASS 40x40 1.010 m2 35,000 35,350
Pasir 0.030 m3 200,000 6,000
Semen 0.160 zak 55,000 8,800
Tukang 0.375 H.O 60,000 22,500
Jumlah 72,650

14 Keramik Lantai Roman 60 x 60 1m2

Keramik Roman 60 x 60 1.010 m2 104,000 105,040
Pasir 0.030 m3 200,000 6,000
Semen 0.160 zak 55,000 8,800
Tukang 0.375 H.O 60,000 22,500
Jumlah 142,340

15 Keramik Kolom Mass 40x40 1m2

Keramik MASS 40x40 1.165 m2 35,000 40,775
Pasir 0.030 m3 200,000 6,000
Semen 0.186 zak 55,000 10,230
Tukang 0.375 H.O 60,000 22,500
Jumlah 79,505

16 Keramik Dinding 1m2

Keramik Dinding 20 x 20 1.010 m2 35,000 35,350
Pasir 0.030 m3 200,000 6,000
Semen 0.186 zak 55,000 10,230
Tukang 0.375 H.O 60,000 22,500
Jumlah 74,080

17 Daun pintu double playwood lapis stainless steel 1 unit

Rangka kayu borneo 0.015 m3 2,900,000 43,500
Kusen kayu borneo 1.000 bh 250,000 250,000
Playwood 4 mm 2.000 lbr 50,000 100,000
Plat Stainless steel 0,8 mm 0.700 lbr 850,000 595,000
Lem (fox) 0.100 kg 30,000 3,000
 paku 1-4 0.200 kg 16,000 3,200
engsel 2.000 bh 7,500 15,000
Handle stainless Merk Deckson 1.000 Set 95,400 95,400
Gembok Merk Deckson 1.000 unit 74,200 74,200
Door closer Merk Deckson 1.000 unit 174,900 174,900
Cat minyak 4.000 m2 20,000 80,000
Tk Kayu 2.000 HO 60,000 120,000
Jumlah 1,554,200

18 Daun pintu double playwood lapis stainless steel 1 unit

Rangka kayu borneo 0.015 m3 2,900,000 43,500
Kusen kayu borneo 1.000 bh 250,000 250,000
Playwood 4 mm 2.000 lbr 50,000 100,000
Plat Stainless steel 0,8 mm 0.700 lbr 850,000 595,000
Lem (fox) 0.100 kg 30,000 3,000
paku 1-4 0.200 kg 16,000 3,200
engsel 2.000 bh 7,500 15,000
Handle stainless Merk Deckson 1.000 unit 95,400 95,400
Cat minyak 4.000 m2 20,000 80,000
Tk Kayu 2.000 HO 60,000 120,000
Jumlah 1,305,100

19 Plafon Kalsiboard + Rangka 1m2

Sekrup 0.440 dus 15,000 6,600
Kalsiboard 4,6 mm 0.700 lbr 56,000 39,200
Hollow 40 x 40 x 0,45 mm 0.445 btg 28,000 12,460
Hollow 20 x 40 x 0,45 mm 0.056 btg 21,000 1,168
Dempul 0.100 kg 60,000 6,000
Kasa 0.260 rol 10,000 2,600
Tukang 0.325 H.O 60,000 19,500
Jumlah 87,528

20 Partisi Kalsiboard 2 sisi + Rangka 1m2

Sekrup 0.440 dus 15,000 6,600
Kalsiboard 3,5 mm 0.700 lbr 44,000 30,800
Hollow 0.938 btg 19,000 17,813
Dempul 0.100 kg 60,000 6,000
Kasa 0.260 rol 10,000 2,600
Tukang 0.325 H.O 60,000 19,500
 Jumlah 83,313

21 Partisi Kalsiboard 1 sisi + Rangka 1m2

Sekrup 0.220 dus 15,000 3,300
Kalsiboard 3,5 mm 0.350 lbr 44,000 15,400
Hollow 0.938 btg 19,000 17,813
Dempul 0.100 kg 60,000 6,000
Kasa 0.260 rol 10,000 2,600
Tukang 0.325 H.O 60,000 19,500
Jumlah 64,613

22 Partisi Multiplek 2 sisi + Rangka 1m2

Sekrup 0.440 dus 15,000 6,600
Multiplek 6 mm 0.700 lbr 67,500 47,250
Hollow 0.938 btg 19,000 17,813
Dempul 0.100 kg 60,000 6,000
Kasa 0.260 rol 10,000 2,600
Tukang 0.325 H.O 60,000 19,500
Jumlah 99,763

23 Partisi Multiplek 1 sisi + Rangka 1m2

Sekrup 0.220 dus 15,000 3,300
Multiplek 6 mm 0.350 lbr 67,500 23,625
Hollow 0.938 btg 19,000 17,813
Dempul 0.100 kg 60,000 6,000
Kasa 0.260 rol 10,000 2,600
Tukang 0.325 H.O 60,000 19,500
Jumlah 72,838

24 Pasang Kalsiboard 1m2

Sekrup 0.220 dus 15,000 3,300
Kalsiboard 3,5 mm 0.350 lbr 44,000 15,400
Dempul 0.100 kg 60,000 6,000
Kasa 0.260 rol 10,000 2,600
Tukang 0.225 H.O 60,000 13,500
Jumlah 40,800

25 Pekerjaan cat tembok 1m2

Dulux 0.175 kg 39,000 6,825
 Rol Cat 0.010 bh 25,000 250
Plamir 0.100 kg 20,000 2,000
Tukang Cat 0.175 H.O. 60,000 10,500
Jumlah 19,575

26 Pekerjaan cat tembok (Vinilex) 1m2

Cat Vinilex 0.175 kg 25,000 4,375
Rol Cat 0.010 bh 25,000 250
Plamir 0.100 kg 20,000 2,000
Tukang Cat 0.175 H.O. 60,000 10,500
Jumlah 17,125

27 Pekerjaan cat tembok (Metrolite) 1m2

Cat Metrolite 0.175 kg 20,000 3,500
Rol Cat 0.010 bh 25,000 250
Plamir 0.100 kg 20,000 2,000
Tukang Cat 0.175 H.O. 60,000 10,500
Jumlah 16,250

28 Conblock 1m2
Conblok 1.100 m2 55,000 60,500
pasir abu 0.100 m3 135,000 13,500
Tk batu 0.250 H.O 35,000 8,750
82,750
Jumlah +10% 91,025