Uraian Pekerjaan
I. Pekerjaan Persiapan
TOTAL
DIBULATKAN
PPN 10 %
GRAND TOTAL
Harga Satuan Pekerjaan
42,100,000
1,878,756,204
456,576,767
31,260,031
2,408,693,002
2,408,000,000
240,800,000
2,648,800,000
RENCANA ANGGARAN BIAYA
PEMILIK : GRIYA IDOLA INDUSTRIAL PARK
GEDUNG : WAREHOUSE BLOK I
PEKERJAAN : PERSIAPAN
Sub. Total
HARGA SATUAN TOTAL
1,500,000 1,500,000
-
19,500,000 19,500,000
-
-
-
850,000 850,000
-
-
-
2,000,000 2,000,000
-
-
-
7,000,000 7,000,000
-
-
-
7,000,000 7,000,000
-
-
750,000 750,000
-
-
-
3,500,000 3,500,000
-
42,100,000
REKAPITULASI RENCANA ANGGARAN BIAYA
PEMILIK : GRIYA IDOLA INDUSTRIAL PARK
GEDUNG : WEREHOUSE BLOK I
PEKERJAAN : STRUKTUR
No Uraian Pekerjaan
JUMLAH
716,987,320
1,161,768,885
1,878,756,204
RENCANA ANGGARAN BIAYA
PEMILIK : GRIYA IDOLA INDUSTRIAL PARK
GEDUNG : WAREHOUSE BLOK I
PEKERJAAN : TANAH DAN STRUKTUR
NO URAIAN PEKERJAAN
2 Type P. 2
- Bekisiting
- Beton K.300
- Besi
C. CANOPY
- Bekisiting
- Beton
- Besi
1.3 BALOK
- WF 248x124x5x8
- WF 200x100x5,5x8
- HTB Ø16
- Plat 8mm
1.6 ATAP
- WF 300x150x6.5x9
- Gording CNP 125x50x20x2,3
- Plat 10mm
- Plat 6mm
- HTB Ø16
- Baut 4Ø12
- Trekstang
- Ikatan Angin Ø16
- Penutup atap zincalume AZ 150, 0,4mm BMT 0,35MM
- Lapisan insulation ex.zeltec
- Nok
1,878,756,204
TB1 (250x450) t. selimut A B d L w jml x P
Tul. Atas 0.025 0.8 0.8 0.01 0.617 7.0 7.00 1.9
Tul. Bawah 0.025 0.8 0.8 0.013 1.042 7.0 7.00 1.9
Tul. Pinggang 0.025 0.8 0.8 0.01 0.617 2.0 0.00 3.12
Beton 0.8 0.8
Bekisting 0.8 0.8
HITUNGAN BAJA
berat
P (m) jml (ttk) Vol (kg)
(kg/m)
WF. 300 x 150 x 6.5 x 9 8.5 25 36.7 7798.75
vol / kg TOTAL RATIO P VOL
totalp totalp
P arah y vol / kg TOTAL RATIO jml VOL
arah x arah y
1.9 13.3 13.3 16.40333 47.95967 124.895 Beton 23 8.8 m3
1.9 13.3 13.3 27.70833 Bekisting 23 44.2 m3
0 6.24 0 3.848 Besi 124.895 1185.8 kg
0.384
1.92 5
totalp totalp
P arah y vol / kg TOTAL RATIO jml VOL
arah x arah y
1.9 18.9 13.3 19.85667 57.73967 120.291 Beton 2 1.0 m3
1.9 18.9 13.3 33.54167 Bekisting 2 4.3 m3
0 7.04 0 4.341333 Besi 120.291 124.1 kg
0.48
2.16 4.5
REKAPITULASI RENCANA ANGGARAN BIAYA
PEMILIK
GEDUNG
PEKERJAAN
No Uraian Pekerjaan
1 PEKERJAAN PASANGAN
3 PEKERJAAN PLAFOND
5 PEKERJAAN PENGECATAN
6 PEKERJAAN TOILET
8 EKSTERIOR
: GRIYA IDOLA INDUSTRIAL PARK
: WEREHOUSE BLOK I
: ARSITEKTUR
JUMLAH
107,349,418
38,046,317
4,866,295
14,566,422
20,091,486
28,049,600
108,091,190
135,516,039
456,576,767
RENCANA ANGGARAN BIAYA
PEMILIK : GRIYA IDOLA INDUSTRIAL PARK
GEDUNG : WAREHOUSE BLOK I
PEKERJAAN : ARSITEKTUR
I PEKERJAAN PASANGAN
1 Dinding Bata ringan T = 10 cm 348.68
2 Plesteran dinding 1 : 4 + Aci mortar 656.98
3 Beton kolom praktis 13 x 13 cm 1.11
4 Ring Balk Praktis 13 x 13 2.36
Jumlah
VIII EKSTERIOR
1 Halaman depan / Parkir Mobil, paving k-300 ( T= 8 cm + Abu batu 4 cm ) 197.79
2 Rumput Gajah Mini 275.76
3 Pasangan bata pembatas rabat dab rumput 27.75
4 Beton Rabat Luar Bangunan 4.86
5 Sirtu di padatkan teb 30 cm ( CBR 60 % ) 59.34
7 Pekerjaan Kanstin 91.10
Jumlah
SUB TOTAK PERKERJAAN ARSITEKTUR
HARGA SAT. JUMLAH
SAT.
Rp. Rp.
m² 120,100 41,876,408
m² 63,700 41,849,308
m³ 6,802,800 7,584,170
m³ 6,802,800 16,039,533
Jumlah 107,349,418.05
m² 101,300 3,646,800
m² 113,700 668,783
m1 14,600 550,712
Jumlah 4,866,295.40
m² 164,600 5,925,600
m' 23,300 512,600
m² 164,600 1,053,440
m² 156,500 406,118
m² 213,400 6,668,665
Jumlah 14,566,422.14
m² 34,700 10,690,636
m² 23,300 8,667,915
m² 17,500 630,000
m² 17,500 102,935
Jumlah 20,091,485.80
bh 6,658,500 13,317,000
bh 951,700 1,903,400
bh 635,600 1,271,200
bh 450,900 901,800
unit 10,656,200 10,656,200
Jumlah 28,049,600.00
m1 26,700 339,090
m1 96,800 15,633,200
m1 96,800 2,313,520
m1 799,900 64,391,950
m1 345,900 15,046,650
pcs 79,000 1,343,000
m1 25,200 977,760
m1 13,500 781,920
bh 159,300 637,200
unit 4,713,200 4,713,200
unit 250,000 1,750,000
unit 43,500 87,000
unit 16,600 33,200
unit 43,500 43,500
Jumlah 108,091,190.00
m2 332,900.00 65,844,291
m2 71,500 19,716,983
m2 136,900 3,798,975
m3 770,200 3,740,284
m3 368,000 21,836,016
m1 225,900 20,579,490
Jumlah 135,516,039
456,576,767
REKAPITULASI RENCANA ANGGARAN BIAYA
PEMILIK : GRIYA IDOLA INDUSTRIAL PARK
GEDUNG : WAREHOUSE BLOK I
PEKERJAAN : MEKANIKAL DAN ELEKTRIKAL
I PEKERJAAN ELEKTRIKAL
1 Pengadaan Peralatan Utama
Area Gudang
a. Pengadaan/Pemasangan Panel
- PL - DS, Gudang 1.00
JUMLAH
JUMLAH
Sub Total Pekerjaan Elektrikal
IYA IDOLA INDUSTRIAL PARK
AREHOUSE BLOK I
KANIKAL DAN ELEKTRIKAL
bh 450,000 3,150,000
bh 220,000 1,320,000
bh 446,400 446,400
bh 78,000 1,014,000
bh 187,000 187,000
bh 57,000 171,000
bh 45,000 90,000
ttk 275,600 3,858,400
ttk 275,600 3,582,800
ttk 350,000 350,000
ttk 350,000 700,000
21,297,811
Ls 5,094,720 5,094,720
Ls 3,000,000 3,000,000
8,094,720
29,392,531
REKAPITULASI RENCANA ANGGARAN BIAYA
PEMILIK : GRIYA IDOLA INDUSTRIAL PARK
GEDUNG : WAREHOUSE BLOK I
PEKERJAAN : MEKANIKAL DAN ELEKTRIKAL
II PEKERJAAN TELEPHONE
1 Pengadaan/Pemasangan Outlet Telepon 1.00 Buah
250,000 250,000
425,000 425,000
250,000 250,000
425,000 425,000
517,500 517,500
1,867,500
No. URAIAN KOEF Sat Harga Satuan Jumlah
1 1M' Pagar Seng tinggi 2M
Rangka Tiang Zingalume 1.00 btg 45,700.00 45,700.00
Semen PC kg 1,300.00 -
Penutup Seng Gelombang 2.00 m2 55,000.00 110,000.00
Finish Cat F-Talit (satu sisi ) 2.00 m3 35,000.00 70,000.00
Paku Biasa 2" - 5" 0.06 kg 16,000.00 960.00
Upah 1.00 m1 45,000.00 45,000.00
jumlah 271,660.00
Total + Jasa 312,409.00
2 1 M3 GALIAN TANAH
- Peralatan 1.00 m3 7,000.00 7,000.00
- Upah buruh 0.60 m3 105,000.00 63,000.00
Jumlah 70,000.00
total + Jasa 80,500.00
3 1 M3 URUGAN PASIR URUG
- Pasir batu (sirtu) 1.25 m3 220,000.00 275,000.00
- Upah + padatkan + alat 1.00 m3 45,000.00 45,000.00
Jumlah 320,000.00
total + Jasa 368,000.00
4 1 M3 LANTAI KERJA 1:3:5
- Semen 142.50 kg 1,200.00 171,000.00
- split 2/3 0.54 m3 230,000.00 124,200.00
- Pasir beton 0.35 m3 265,000.00 92,750.00
- Upah + alat 1.00 m3 150,000.00 150,000.00
Jumlah 537,950.00
total + Jasa 618,642.50
5 1 M3 PONDASI BATU KALI 1:5
- Batu kali 1.10 m3 245,000.00 269,500.00
- Semen PC 3.58 zak 55,000.00 196,900.00
- Pasir beton 0.52 m3 265,000.00 138,330.00
- Upah buruh + alat 1.00 m3 100,000.00 100,000.00
Jumlah 704,730.00
total + Jasa 810,439.50
6 1 M' PANCANG 20x20
- Mobdemob 1.00 ls 15,000,000.00 15,000,000.00
- Pancang 20x20 K.450 Tul.4D13 90.00 m' 125,000.00 11,250,000.00
- Jasa Pancang 90.00 m' 45,000.00 4,050,000.00
Jumlah 336,666.67
total + Jasa 387,166.67
7 1 M2 BEKISTING PILE CAP/ TIEBEAM
- Batako 16.67 bh 2,400.00 40,000.00
- Semen PC 10.00 kg 1,200.00 12,000.00
- Pasir pasang 0.040 m3 265,000.00 10,600.00
- Upah + alat 1.00 m2 25,000.00 25,000.00
Jumlah 87,600.00
total + Jasa 100,740.00
8 1 M3 BETON K - 300 nfa
- Ready mix k - 300 slump 12 1.03 m3 715,000.00 732,875.00
- Biaya pompa beton 1.00 m3 55,000.00 55,000.00
- Vibrator + Kuli 1.00 m3 13,000.00 13,000.00
- Upah + alat 1.00 m3 65,000.00 65,000.00
Jumlah 865,875.00
total + Jasa 995,756.25
9 1 M3 BETON K - 250 nfa
- Ready mix k - 250 slump 12 1.03 m3 685,000.00 702,125.00
- Biaya pompa beton 1.00 m3 55,000.00 55,000.00
- Vibrator + Kuli 1.00 m3 13,000.00 13,000.00
- Upah + alat 1.00 m3 65,000.00 65,000.00
Jumlah 835,125.00
total + Jasa 960,393.75
10 1 KG BESI BETON BJTP - 40
- Besi beton 1.075 kg 8,424.00 9,055.80
- Kawat bendrat 0.025 kg 13,000.00 325.00
- Kuli Bongkar 1.000 kg 150.00 150.00
- Upah + alat 1.000 kg 1,500.00 1,500.00
Jumlah 11,030.80
total + Jasa 12,685.42
11 1 M2 BEKISTING KOLOM
- Plywood 0,9 x 1,8 x 9 mm 0.380 m2 120,000.00 1,381.82
- Rangka kayu borneo 0.055 m3 1,700,000.00 31,166.67
- Paku 0.200 kg 12,500.00 2,500.00
- Mould oil 0.155 ltr 15,000.00 2,325.00
- Beton decking 1.000 lot 2,000.00 2,000.00
- Alat bantu 1.000 lot 18,500.00 18,500.00
- Upah + alat 1.000 m2 40,000.00 40,000.00
Jumlah 97,873.48
total + Jasa 112,554.51
12 1 M2 BEKISTING BALOK
- Plywood 0,9 x 1,8 x 9 mm 0.380 m2 120,000.00 18,240.00
- Rangka kayu borneo 0.06 m3 1,700,000.00 37,400.00
- Paku 0.20 kg 12,500.00 2,500.00
- Mould oil 0.16 m2 15,000.00 2,325.00
- Beton decking 1.00 lot 2,000.00 2,000.00
- Schafolding 1.00 lot 18,500.00 18,500.00
- Upah + alat 1.00 m2 36,000.00 36,000.00
Jumlah 116,965.00
total + Jasa 134,509.75
13 1 M3 BETON K - 175 nfa
- Ready mix k - 175 slump 12 1.03 m3 675,000.00 691,875.00
- Biaya pompa beton 1.00 m3 55,000.00 55,000.00
- Vibrator + Kuli 1.00 m3 13,000.00 13,000.00
- Upah + alat 1.00 m3 65,000.00 65,000.00
Jumlah 824,875.00
total + Jasa 948,606.25
14 1 KG BESI BETON BJTP - 24
- Besi beton 1.075 kg 7,770.00 8,352.75
- Kawat bendrat 0.025 kg 13,000.00 325.00
- Kuli Bongkar 1.000 kg 150.00 150.00
- Upah + alat 1.000 kg 1,500.00 1,500.00
Jumlah 10,327.75
total + Jasa 11,876.91
15 1 M3 BETON K - 400 nfa
- Ready mix k - 400 slump 12 1.03 m3 755,000.00 773,875.00
- Biaya pompa beton 1.00 m3 55,000.00 55,000.00
- Vibrator + Kuli 1.00 m3 13,000.00 13,000.00
- Upah + alat 1.00 m3 65,000.00 65,000.00
Jumlah 906,875.00
total + Jasa 1,042,906.25
16 WIRE MESH M-5 ( SINGLE LAYER )/ m2 - lt.dasar
- M-5 2.449 Kg 10,000 24,490.74
- Cakar ayam 0.240 Kg 12,500 3,000.00
- Kawat beton 0.088 Kg 25,000 2,204.17
- Plastik Cor 0.000 m2 5,000 exclude
- Upah+kuli 1.000 m2 8,750 8,750.00
Jumlah 38,444.91
total + Jasa 44,211.64
17 WIRE MESH M-6 ( SINGLE LAYER )/ m2 - lt.dasar
- M-6 3.525 Kg 10,800 38,070.48
- Cakar ayam 0.240 Kg 12,500 3,000.00
- Kawat beton 0.127 Kg 25,000 3,172.54
- Plastik Cor 1.000 m2 5,000 5,000.00
- Upah 1.000 m2 17,500 17,500.00
Jumlah 66,743.02
total + Jasa 76,754.47
18 1 M2 BEKISTING PELAT
- Plywood 0,9 x 1,8 x 9 mm 0.380 m2 120,000.00 22,800.00
- Rangka kayu borneo 0.045 m3 1,700,000.00 30,600.00
- Paku 0.22 kg 12,500.00 2,750.00
- Mould oil 0.16 m2 15,000.00 2,325.00
- Beton decking 1.00 lot 2,000.00 2,000.00
- Schafolding 1.00 lot 18,500.00 18,500.00
- Upah + alat 1.00 m2 30,000.00 30,000.00
Jumlah 108,975.00
total + Jasa 125,321.25
19 ANALISA PEKERJAAN KONSTRUKSI BAJA
- Baja Konstruksi WF.300 1.05 kg 11,208.75 11,769.19
- Alat bantu dan pengelasan 1.00 ls 1,401.09 1,401.09
- Kuli Bongkar 1.05 kg 55.00 57.75
- Zincromate 1.00 kg 2,800.00 2,800.00
- Upah buruh 1.00 kg 4,750.00 4,750.00
Jumlah 20,778.03
total + Jasa 23,894.74
20 1PCS BAUT HTB 5/8" (ф16mm)
- Baut HTB 5/8" (ф16mm) 1.10 kg 9,876.00 10,863.60
- Upah buruh 1.00 kg 2,715.90 2,715.90
Jumlah 13,579.50
total + Jasa 15,616.43
21 1PCS BAUT HTB 1/2" (ф12mm)
- Baut HTB 1/2" (ф12mm) 1.10 kg 4,800.00 5,280.00
- Upah buruh 1.00 kg 1,320.00 1,320.00
Jumlah 6,600.00
total + Jasa 7,590.00
22 PELAPIS ATAP 1 M2
- Penutup atap zincalume ex. Majadeck/Kepuh 1.05 m2 77,733.33 81,620.00
- Alat bantu baut dll 1.00 m2 4,500.00 4,500.00
- Upah pasang 1.00 m2 25,000.00 25,000.00
Jumlah 111,120.00
total + Jasa 127,788.00
23 INSULATION
- Insulation ex. Zeltech 1.10 m2 24,347.83 26,782.61
- Upah pasang 1.00 m2 4,869.57 4,869.57
Jumlah 31,652.17
total + Jasa 36,400.00
24 1M' NOK ATAP ZINCALUME
- Nok atap zincalume 1.10 m' 29,666.67 32,633.33
- Upah pasang 1.00 m2 5,933.33 5,933.33
Jumlah 38,566.67
total + Jasa 44,351.67
25 1 M2 Pasangan bata ( 1/2 batu) 1 : 5
- Batu merah 90.91 bh 650.00 59,090.91
- Semen PC 0.29 zak 55,000.00 15,675.00
- Pasir 0.048 m3 265,000.00 12,720.00
- Kuli Bongkar 90.909 bh 45.00 4,090.91
- Upah buruh 1.00 m1 27,500.00 27,500.00
Jumlah 119,076.82
total + Jasa 136,938.34
26 PASANGAN DINDING HEBEL
- Hebel tebal 10 cm 8.75 bh 7,000.00 61,250.00
- Semen Mortar 4.80 kg 3,750.00 18,000.00
- kuli bongkar 1.00 m2 2,725.00 2,725.00
- Upah buruh + alat bantu 1.00 set 22,500.00 22,500.00
Jumlah 104,475.00
total + Jasa 120,146.25
27 1 M2 PLESTERAN 1:3 LUAR
- Semen PC 0.278 zak 55,000.00 15,290.00
- Pasir 0.035 m3 265,000.00 9,275.00
- Upah buruh 1.00 m2 17,500.00 17,500.00
Jumlah 42,065.00
total + Jasa 48,374.75
28 1 M2 ACIAN DINDING LUAR ( DRY MIX )
- Acian drymix 2.08 kg 2,250.00 4,680.00
- Upah buruh 1.00 m2 15,000.00 15,000.00
Jumlah 19,680.00
total + Jasa 22,632.00
Plester +aci dinding luar Jumlah 70,900.00
29 1 M2 PLESTERAN 1:5
- Semen PC 0.209 kg 55,000.00 11,495.00
- Pasir 0.035 m3 265,000.00 9,275.00
- Upah buruh 1.000 m2 15,000.00 15,000.00
Jumlah 35,770.00
total + Jasa 41,135.50
30 1 M2 ACIAN DINDING DALAM ( DRY MIX )
- Acian drymix 2.08 kg 2,250.00 4,680.00
- Upah buruh 1.00 m2 15,000.00 15,000.00
Jumlah 19,680.00
total + Jasa 22,632.00
Plester +aci dinding Dalam 63,700.00
31 1M3 KOLOM PRAKTIS
- Beton 1.000 m3 835,125.00 835,125.00
- Besi 226.359 kg 10,327.75 2,337,778.90
- Bekisting 30.769 m2 97,873.48 3,011,491.84
Jumlah 6,184,395.74
total + Jasa 6,802,835.31
32 1 M2 RANGKA PLAFOND
- Kaso hollow 1.25 btg 23,300.00 29,125.00
- Penggantung 1.00 kg 5,825.00 5,825.00
- Meni (4 sisi) 0.22 kg 3,500.00 780.50
- Upah + alat 1.00 m2 12,000.00 12,000.00
Jumlah 47,730.50
total + Jasa 54,890.08
33 1 M2 PLAFOND GYPSUM
- Gypsum elephant 9 mm 1.10 m2 18,229.17 20,052.08
- Paku sekrup 1.00 lot 1,900.00 1,900.00
- Compount 2.00 kg 2,750.00 5,500.00
- Upah + alat 1.00 m2 13,000.00 13,000.00
Jumlah 40,452.08
total + Jasa 46,519.90
Jumlah terpasang 101,300.00
34 1 M2 PLAFOND GYPSUM WR
- Gypsum WR elephant 9 mm 1.10 m2 28,072.92 30,880.21
- Paku sekrup 1.00 lot 1,900.00 1,900.00
- Compount 2.00 kg 2,750.00 5,500.00
- Upah + alat 1.00 m2 13,000.00 13,000.00
Jumlah 51,280.21
total + Jasa 58,972.24
Jumlah terpasang 113,700.00
35 1 M2 PASANG KERAMIK LANTAI 40x40
- Keramik 40 x 40 ex. Asia tile 1.10 m2 62,400.00 68,640.00
- Semen PC 0.32 sak 55,000.00 17,600.00
- Pasir beton 0.03 m3 265,000.00 7,950.00
- grouting nat 1.00 lot 6,000.00 6,000.00
- kuli bongkar 1.00 m2 3,000.00 3,000.00
- Upah buruh + alat 1.00 m2 40,000.00 40,000.00
Jumlah 143,190.00
total + Jasa 164,668.50
36 1 M1 PASANG PLINT KERAMIK LANTAI 40 x 10
- Keramik ht 40 x 10 ex. Sandimas 0.13 m1 62,400.00 8,112.00
- Semen PC 0.043 sak 55,000.00 2,365.00
- Pasir beton 0.003 m3 265,000.00 795.00
- grouting nat 1.00 lot 6,000.00 6,000.00
- Upah buruh +bobok 1.00 m1 3,000.00 3,000.00
Jumlah 20,272.00
total + Jasa 23,312.80
37 1 M2 PASANG KERAMIK LANTAI KM 20x20
- Keramik 20 x 20 ex. Asia tile 1.10 m2 56,000.00 61,600.00
- Semen PC 0.32 sak 55,000.00 17,600.00
- Pasir beton 0.03 m3 265,000.00 7,950.00
- grouting nat 1.00 lot 6,000.00 6,000.00
- kuli bongkar 1.00 m2 3,000.00 3,000.00
- Upah buruh + alat 1.00 m2 40,000.00 40,000.00
Jumlah 136,150.00
total + Jasa 156,572.50
38 1 M2 PASANG KERAMIK DINDING 20X40
- Keramik dinding 20 x 40 ex. Platinum 1.10 m2 81,000.00 89,100.00
- Semen PC 0.32 sak 55,000.00 17,600.00
- Pasir beton 0.03 m3 265,000.00 7,950.00
- grouting nat 1.00 lot 6,000.00 6,000.00
- kuli bongkar 1.00 m2 3,000.00 3,000.00
- Upah buruh + alat 1.00 m2 62,000.00 62,000.00
Jumlah 185,650.00
total + Jasa 213,497.50
39 1 M2 CAT DINDING LUAR JOTUN
- Wall sealer 1 lapis 0.08 kg 50,000.00 4,000.00
- Cat exterior ex. Jotun Exterior 0.28 kg 56,100.00 15,427.50
- Alat bantu 1.00 ls 2,750.00 2,750.00
- Upah + alat 1.00 m2 8,000.00 8,000.00
Jumlah 30,177.50
total + Jasa 34,704.13
40 1 M2 CAT DINDING DALAM JOTUN
- Wall sealer 1 lapis 0.11 kg 50,000.00 5,500.00
- Cat interior ex. Jotun 0.30 kg 16,830.00 5,049.00
- Alat bantu 1.00 ls 2,750.00 2,750.00
- Upah + alat 1.00 m2 7,000.00 7,000.00
Jumlah 20,299.00
total + Jasa 23,343.85
41 1 M2 CAT PLAFOND
- Cat interior ex. Jotun 0.33 kg 16,830.00 5,553.90
- Alat bantu 1.00 ls 2,750.00 2,750.00
- Upah + alat 1.00 m2 7,000.00 7,000.00
Jumlah 15,303.90
total + Jasa 17,599.49
42 1 BH CLOSET DUDUK
- Closet duduk ex. Toto type CW 421 J / SW 42 1.00 bh 5,640,000.00 5,640,000.00
- Upah + alat 1.00 ls 150,000.00 150,000.00
Jumlah 5,790,000.00
total + Jasa 6,658,500.00
43 1 SET WASTAFEL MEJA
- set washtafel ex. toto LW 220 J 1.00 bh 759,000.00 759,000.00
- Upah + alat 1.00 ls 200,000.00 200,000.00
Jumlah 959,000.00
total + Jasa 1,102,850.00
44 1 BH CERMIN
- Cermin 1 x 1.8m 1.80 m2 350,000.00 630,000.00
- Upah + alat 1.00 ls 94,500.00 94,500.00
Jumlah 724,500.00
total + Jasa 833,175.00
45 1 BH FLOOR DRAIN
- Floor drain ex. Toto TX1bn 1.00 bh 502,700.00 502,700.00
- Upah + alat 1.00 ls 50,000.00 50,000.00
Jumlah 552,700.00
total + Jasa 635,605.00
46 1 SET SHOWER SPRAY
- Shower spray ex. Toto tx403smcrb 1.00 bh 677,600.00 677,600.00
- Upah + alat 1.00 ls 150,000.00 150,000.00
Jumlah 827,600.00
total + Jasa 951,740.00
47 1 SET KRAN AIR
- Kran T23B13V7NB 1.00 bh 342,100.00 342,100.00
- Upah + alat 1.00 ls 50,000.00 50,000.00
Jumlah 392,100.00
total + Jasa 450,915.00
48 Waterproofing SIKA TOPseal 107 / m2
- Waterproofing SIKA TOPseal 107 2.75 kg 12,900 35,475.00
- Alat Bantu 1.00 ls 3,000.00 3,000.00
- Upah + alat 1.00 ls 12,500.00 12,500.00
Jumlah 50,975.00
total + Jasa 58,621.25
49 1M2 RUMPUT GAJAH MINI
- Rumput + upah borongan 1.00 m2 150,000 150,000.00
Jumlah 150,000.00
total + Jasa 172,500.00
50 1 M1 PASANG BOUWPLANK
- Kaso 5/7 0.0032 m1 20,000.00 64.00
- Papan 2/20 0.004 m1 3,000,000.00 12,000.00
- Paku 0.0075 kg 25,000.00 187.50
- Meni + Alat 0.066 m1 6,000.00 396.00
- Upah buruh 1.00 m1 12,500.00 12,500.00
Jumlah 25,147.50
total + Jasa 28,919.63
51 JUNCTION BOX TELEHONE
- Junction box tlpn 1.00 bh 360,000.00 360,000.00
- Upah 1.00 m1 90,000.00 90,000.00
Jumlah 450,000.00
total + Jasa 517,500.00
52 GWT
- GWT 1 m3 ex. Karya usaha sanitair 1.00 bh 2,750,000.00 2,750,000.00
- Upah 1.00 m1 632,500.00 632,500.00
- Keramik 5.00 m2 143,190.00 715,950.00
Jumlah 4,098,450.00
total + Jasa 4,713,217.50
53 SEPTICTANK BIO
- Galian tanah 1.63 m3 70,000.00 114,345.00
- septictank biotech 1,2m3/day type BT-08 1.00 bh 7,040,000.00 7,040,000.00
- Upah 1.00 m1 2,112,000.00 2,112,000.00
Jumlah 9,266,345.00
total + Jasa 10,656,296.75
54 1 M1 INSTALASI PIPA PVC D dia 1.5" (48mm)
- Pipa PVC 1.5" tipe D ex. Rucika 1.10 m1 10,952 12,048
- Fitting + material bantu 1.00 lot 6,571 6,571
- Upah + alat 1.00 m1 4,655 4,655
Jumlah 23,274
total + Jasa 26,764.88
55 1 M1 INSTALASI PIPA PVC D dia 4" (114mm)
- Pipa PVC 4" tipe D ex. Rucika 1.10 m1 39,619 43,581
- Fitting + material bantu 1.00 lot 23,771 23,771
- Upah + alat 1.00 m1 16,838 16,838
Jumlah 84,190
total + Jasa 96,819.05
56 1 M1 INSTALASI PIPA PVC D dia 2" (60mm)
- Pipa PVC 2" tipe D ex. Rucika 1.10 m1 14,048 15,452.38
- Fitting + material bantu 1.00 lot 8,428.57 8,428.57
- Upah + alat 1.00 m1 5,970 5,970.24
Jumlah 29,851.19
total + Jasa 34,328.87
57 1 M1 INSTALASI PIPA PVC D dia 12" (318mm)
- Pipa PVC 12" tipe D ex. Rucika 1.10 m1 327,333 360,066.67
- Fitting + material bantu 1.00 lot 196,400.00 196,400.00
- Upah + alat 1.00 m1 139,117 139,116.67
Jumlah 695,583.33
total + Jasa 799,920.83
58 1 M1 INSTALASI PIPA PVC D dia 8" (216mm)
- Pipa PVC 8" tipe D ex. Rucika 1.10 m1 141,571 155,728.57
- Fitting + material bantu 1.00 lot 84,942.86 84,942.86
- Upah + alat 1.00 m1 60,168 60,167.86
Jumlah 300,839.29
total + Jasa 345,965.18
59 1 M1 INSTALASI PIPA PVC AW dia 1" (32mm)
- Pipa PVC 1" tipe AW ex. Rucika 1.10 m1 10,333 11,366.67
- Fitting + material bantu 1.00 lot 6,200.00 6,200.00
- Upah + alat 1.00 m1 4,392 4,391.67
Jumlah 21,958.33
total + Jasa 25,252.08
60 1 M1 INSTALASI PIPA PVC AW dia 1/2" (22mm)
- Pipa PVC 1/2" tipe AW ex. Rucika 1.10 m1 5,548 6,102.38
- Fitting + material bantu 1.00 lot 3,328.57 3,328.57
- Upah + alat 1.00 m1 2,358 2,357.74
Jumlah 11,788.69
total + Jasa 13,556.99
61 1 BH CO 4" (100mm)
- CO 4" 1.00 bh 27,060 27,060
- Upah + alat 1.00 m1 10,824 10,824
Jumlah 37,884
total + Jasa 43,566.60
62 1 BH CO 3" (80mm)
- CO 4" 1.00 bh 10,340 10,340
- Upah + alat 1.00 m1 4,136 4,136
Jumlah 14,476
total + Jasa 16,647.40
63 1BH BALL VALVE
- Ball valve 3/4" ex. Onda Kuningan 1.00 bh 115,500 115,500
- Upah + alat 1.00 m1 23,100 23,100
Jumlah 138,600
total + Jasa 159,390.00
64 1BH ROOF DRAIN 4"
- FD 4" 1.00 bh 55,000 55,000
- Upah + alat 1.00 m1 13,750 13,750
Jumlah 68,750
total + Jasa 79,062.50
65 1 M' SHADOW LINE
- Shadow line 1.10 m' 7,040.00 7,744.00
- Upah + alat 1.00 ls 5,000.00 5,000.00
Jumlah 12,744.00
total + Jasa 14,655.60
66 1 BH ANGKUR M16 T23CM
- Angkur M16 t=23 cm 1.10 m' 15,180.00 16,698.00
- Upah + alat 1.00 ls 4,174.50 4,174.50
Jumlah 20,872.50
total + Jasa 24,003.38
67 1 BH URINOIR
- Urinoir U57 1.00 bh 3,076,500.00 3,076,500.00
- Upah + alat 1.00 ls 215,000.00 215,000.00
Jumlah 3,291,500.00
total + Jasa 3,785,225.00
68 1UNIT LAMPU BARET
- Lampu Baret 1.00 bh 173,250.00 173,250.00
- Upah + alat 1.00 ls 215,000.00 215,000.00
Jumlah 388,250.00
total + Jasa 446,487.50
69 1M2 PAVING
- Landclearing dan pemadatan tanah 1.00 m2 38,500.00 38,500.00
- Lapisan makadam 15cm 1.00 m2 45,000.00 45,000.00
- Abu batu 10cm + paving 1.00 m2 206,000.00 206,000.00
Jumlah 289,500.00
total + Jasa 332,925.00
70 1M' KANSTEEN
- Kansteen DKI 1.67 bh 93,000.00 155,000.00
- Semen 50 kg 0.12 sak 55,000.00 6,600.00
- Pasir Pasang 0.01 m3 265,000.00 2,120.00
- Upah 1.00 ls 32,744.00 32,744.00
Jumlah 196,464.00
total + Jasa 225,933.60
71 1M3 RABAT BETON
- Semen portland 4.43 zak 55,000.00 243,705.00
- Pasir beton 0.46 m3 265,000.00 122,165.00
- Split 2/3 0.77 m3 250,000.00 192,250.00
- Upah 1.00 ls 111,624.00 111,624.00
Jumlah 669,744.00
total + Jasa 770,205.60
72 1UNIT SECTIONAL DOOR
- Sectional door type otomatis pake motor) 20.25 m2 2,200,000.00 44,550,000.00
- Upah 1.00 ls 6,682,500.00 6,682,500.00
Jumlah 51,232,500.00
total + Jasa 58,917,375.00
profit 1.15
312,400.00
80,500.00
368,000.00
618,600.00
810,400.00
387,100.00
100,700.00
960,300.00
7,800 /kg U.40 in. ppn ex. Ls update mba lastri 27/11/20
besi bakal naik 300,- dekat2 ini
8,100
12,600.00
112,500.00
134,500.00
948,600.00
7,400 /kg U.40 in. ppn ex. Ls update mba lastri 27/11/20
11,800.00
5,000 https://www.tokopedia.com/bangunanmaterial/plastik-cor-per-meter-plastik-tutup-penutup-meteran
44,200.00
76,700.00
125,300.00
23,800.00
8,230 https://www.tokopedia.com/sentralmurbaut/mur-baut-a325-htb-baja-58-x-2-12-hitam-bolt-nut-astm-k
15,600.00
4,000 https://www.tokopedia.com/sentralmurbaut/mur-baut-a325-htb-baja-12-x-1-12-hitam-bolt-nut-astm-k
7,500.00
70,667 https://www.tokopedia.com/majadeck/atap-majadeck-type-750-zincalume-bmt-0-35-az150-g550
127,700.00
28,000 /m2 ex. Ppn disc. 35% via mba lastri 27/01/20
36,400.00
29,667 https://www.tokopedia.com/kaisarsteel/talang-juray-nok-atap-spandek-zincalume?src=topads
44,300.00
136,900.00
48,300.00
22,600.00
41,100.00
22,600.00
KP
(130x130) t. selimut A B d L w
4D10 0.025 0.13 0.13 0.01 3.5 0.617
D8-150 0.025 0.13 0.13 0.008 3.5 0.395
Bekisting 0.13 0.13 3.5
Beton 0.13 0.13 3.5
6,802,800.00
54,800.00
50,000 /lbr in. ppn ex. Elephant update mba lastri 27/11/19
46,500.00
77,000 /lbr in. ppn ex. Elephant update mba lastri 27/11/19
58,900.00
43,000 /m2 in. ppn ex. Asia tile update mba lastri 27/11/19
62,400 http://www.igkeramik.com/harga-keramik-lantai?sortby=date&sortfrom=asc&brand=asia-tile
https://www.bukalapak.com/p/rumah-tangga/furniture-interior/dekorasi-rumah/2kkojic-jual-habiskan-
164,600.00
23,300.00
56,000 http://www.igkeramik.com/harga-keramik-lantai?sortby=date&sortfrom=asc&brand=asia-tile
156,500.00
81,000 https://www.bukalapak.com/p/industrial/mesin/suku-cadang-aksesoris-mesin/2pcd7ht-jual-keramik-d
213,400.00
34,700.00
23,300.00
17,500.00
5,640,000 https://www.toto.co.id/products/cw630j
6,658,500.00
1,102,800.00
275,000 https://www.tokopedia.com/artomoroglass/kaca-cermin-5mm
833,100.00
457,000 https://www.toto.co.id/products/tx1bn
635,600.00
616,000 https://www.toto.co.id/products/tx403smcrb
951,700.00
311,000 https://www.toto.co.id/products/t23b13v7nb
450,900.00
287,500 https://www.tokopedia.com/semenmupasirspli/sikatop-107-anti-bocor-semen-20kg-cairan-5kg-25kg?
11,500
58,600.00
150,000 http://www.rizkitaman.com/2016/06/harga-rumput-gajah-mini-m2-terpasang.html
172,500.00
28,900.00
300,000 https://www.tokopedia.com/wobble/box-mdf-telepon-30-pair-lsa-standard-3
517,500.00
4,713,200.00
10,656,200.00
46,000 / btg (4m) incld ppn via. Mba lastri 18/12/19 disc 18%
26,700.00
166,400 / btg (4m) incld ppn via. Mba lastri 18/12/19 disc 18%
96,800.00
59,000 / btg (4m) incld ppn via. Mba lastri 18/12/19 disc 18%
34,300.00
1,374,800 / btg (4m) incld ppn via. Mba lastri 18/12/19 disc 18%
799,900.00
594,600 / btg (4m) incld ppn via. Mba lastri 18/12/19 disc 18%
345,900.00
25,200.00
23,300 / btg (4m) incld ppn via. Mba lastri 18/12/19 disc 18%
13,500.00
43,500.00
16,600.00
105,000 https://www.tokopedia.com/kiancitraabadi/ball-valve-stop-kran-kuningan-onda-34-harga-distributor
159,300.00
79,000.00
16,000 https://www.tokopedia.com/depoaplus/shadow-line-gypsum-gipsum-aplus-3-meter-plafon-tangerang
14,600.00
13,800 https://www.tokopedia.com/sentralmurbaut/baut-anchor-boltangkurangker-m16-x-30cm-x-7cm-drat-7
24,000.00
3,785,200.00
165,000 https://www.tokopedia.com/usahajayakenari1/lampu-plafon-bulat-panasonic-lampu-baret-panasonic-l
446,400.00
332,900.00
93,000 https://asiacon.co.id/kanstin-kansteen-harga-jual-ukuran
225,900.00
93,000 https://asiacon.co.id/kanstin-kansteen-harga-jual-ukuran
770,200.00
2,200,000 https://www.tokopedia.com/benincagatemotor/sectional-door-cold-storage-door-warehouse
58,917,300.00
stik-tutup-penutup-meteran
x-2-12-hitam-bolt-nut-astm-kunci-27-t11-1
x-1-12-hitam-bolt-nut-astm-konstruksi
me-bmt-0-35-az150-g550
incalume?src=topads
=asc&brand=asia-tile
rumah/2kkojic-jual-habiskan-stok-keramik-putih-polos-asia-tile-murano-white-40x40-kw-1?content_type=fvt&from=product-detail§ion=reco
=asc&brand=asia-tile
mesin/2pcd7ht-jual-keramik-dinding-30x30-alpha-series-by-asia-tile-limited-stok?from=&product_owner=normal_seller
emen-20kg-cairan-5kg-25kg?trkid=f=Ca984L000P0W0S0Sh,Co0Po0Fr0Cb0_src=search_page=1_ob=23_q=sikatop+107_bmexp=16_po=14_catid=4182
an-onda-34-harga-distributor
us-3-meter-plafon-tangerang
er-m16-x-30cm-x-7cm-drat-7cm-st41-gemuk
onic-lampu-baret-panasonic-lampu-22-wat?trkid=f%3DCa0000L000P0W0S0Sh%2CCo0Po0Fr0Cb0_src%3Dsearch_page%3D1_ob%3D23_q%3Dlampu
-storage-door-warehouse
oduct-detail§ion=reco
7_bmexp=16_po=14_catid=4182_bmexp=16&whid=0
ge%3D1_ob%3D23_q%3Dlampu+baret_bmexp%3D16_po%3D1_catid%3D1024_bmexp%3D16&whid=0
PENAWARAN HARGA KUSEN ALUMUNIUM KACA RUKO I
PROYEK GIYA IDOLA INDUSTRIAL PARK
NO URAIAN PEKERJAAN SAT VOL HRG SAT JML HRG
1 PJ 1 UK 1900 X 4300
Kusen Alumuniun PC 3" ml 24.59 95,000.00 2,336,050.00
Daun pintu swing unit 1.00 1,600,000.00 1,600,000.00
assesories hardwere dekson + pull handle set 1.00 1,000,000.00 1,000,000.00
Kacapolos 6mm ex. Asahimas m2 6.78 449,000.00 3,044,220.00
Silicone antara kusen dan dinding ml 49.17 9,000.00 442,530.00
unit 1.00 8,422,800.00
2 J 01 UK 2150 X 2750
Kusen Alumuniun PC 3" ml 14.10 95,000.00 1,339,500.00
Kacapolos 6mm ex. Asahimas m2 5.75 449,000.00 2,581,750.00
Silicone antara kusen dan dinding ml 28.20 9,000.00 253,800.00
unit 1.00 4,175,050.00
3 PJ 1 UK 1000 X 2300
Kusen Alumuniun PC 3" ml 6.60 95,000.00 627,000.00
Daun pintu kayu multiplek unit 1.00 2,250,000.00 2,250,000.00
assesories pintu set 1.00 650,000.00 650,000.00
Jasa Pasang set 1.00 150,000.00 150,000.00
unit 1.00 3,677,000.00
4 LOUVRE
Kusen Alumuniun PC 3" ml 5.90 95,000.00 560,500.00
Louvre m2 1.33 1,038,961.04 1,381,818.18
unit 1.00 1,942,318.18
5 BOUVEN
Kusen Alumuniun PC 3" ml 2.00 95,000.00 190,000.00
Kacapolos 6mm ex. Asahimas m2 0.24 449,000.00 107,760.00
Silicone antara kusen dan dinding ml 4.00 9,000.00 36,000.00
unit 1.00 333,760.00
TOTAL
KET
10,107,360.00
5,010,060.00
4,412,400.00
2,330,781.82
400,512.00
23,675,110.00