A. Tandon Profil tank Fiber 250 liter unit 1.0000 460,000 460,000.00
A. PEKERJAAN PERSIAPAN
1. Survey dan penentuan posisi 1.000 paket #NAME? #NAME?
2. Mobilisasi dan demobilisasi Peralatan 1.000 paket #NAME? #NAME?
3. Mobilisasi dan demobilisasi tenaga kerja 1.000 paket #NAME? #NAME?
4. Gudang, base camp dan direksi keet 36.000 m2 #NAME? #NAME?
5. Pekerjaan bouwplank 24.000 m' #NAME? #NAME?
6. Pembersihan lokasi 36.000 m2 #NAME? #NAME?
7. Andang luar 480.000 m2 #NAME? #NAME?
8. Pengadaan air kerja 24.500 ton #NAME? #NAME?
#NAME?
B. KONSTRUKSI BAWAH
1. Galian tanah pasir 19.600 m3 #NAME? #NAME?
2. Galian sumuran buis beton θ 70 cm 40.000 m' #NAME? #NAME?
3. pasang buis beton Ө 70 cm d=5m (10 bh) 8.000 titik #NAME? #NAME?
4. cor beton dlm buis 1 PC : 2 PS : 3 KR Ө 60 dalam 5 m 11.314 m3 #NAME? #NAME?
5. Urugan sirtu peninggian lantai 9.800 m3 #NAME? #NAME?
6. Urugan pasir 2.450 m3 #NAME? #NAME?
7. Lantai kerja 1:3:5 t=10 cm 4.900 m3 #NAME? #NAME?
8. Poer 1 PC : 2 PS : 3 KR balast t=30 cm 14.400 m3 #NAME? #NAME?
9. Urug tanah kembali 4.900 m3 #NAME? #NAME?
10 . Beton sloof 1 PC : 2 PS : 3 KR 6.480 m3 Rp 600,000.00 Rp 3,888,000.00
11 . Beton Joglo 3.650 m3 #NAME? #NAME?
#NAME?
C. KONSTRUKSI ATAS
I. KONSTRUKSI MENARA LANTAI DASAR (0-3 M)
1. Cor konstruksi kolom 1PC:1,5PS:2,5KR 2.880 m3 #NAME? #NAME?
2. Cor konstruksi balok 1PC:1,5PS:2,5KR 1.848 m3 #NAME? #NAME?
3. Cor konstruksi plat deck 1PC:1,5PS:2,5KR t=10 cm 1.650 m3 #NAME? #NAME?
4. Cor konstruksi dinding 1PC:1,5PS:2,5KR t=8 cm 5.068 m3 #NAME? #NAME?
5. Acian dinding dan beton 202.294 m2 #NAME? #NAME?
6. Benangan 85.500 m' #NAME? #NAME?
7. Tangga besi UNP 150 120.000 kg #NAME? #NAME?
8. Railing tangga 10.000 m' #NAME? #NAME?
9. Kusen Dan Pintu Besi 90.000 kg #NAME? #NAME?
10 . Pengecatan beton dinding dalam 80.000 m2 #NAME? #NAME?
11 . Pengecatan beton dinding luar 55.200 m2 #NAME? #NAME?
12 . Pengecatan Besi/Kayu 7.200 m2 #NAME? #NAME?
A. Persiapan
1 . Uitzet, Pengukuran dan Bouwplank 44.000 m' Rp 132,880.00 Rp 5,846,720.00
B. PAGAR Beton 133 m'
1 . Bor Stotuss 1,5 m Pondasi pagar 12.000 ttk Rp 201,300.00 Rp 2,415,600.00
2 . Galian pondasi 14.400 m3 Rp 115,500.00 Rp 1,663,200.00
3 . Cor beton bertulang Strouss 1.620 m3 Rp 4,881,170.52 Rp 7,907,496.24
4 . Pondasi Batu Belah 8.000 m3 Rp 1,750,000.00 Rp 14,000,000.00
5 . Cor beton bertulang Sloof 20/20 1.600 m3 Rp 6,023,435.21 Rp 9,637,496.34
6 . Cor beton bertulang kolom 15/20 0.720 m3 Rp 8,781,008.32 Rp 6,322,325.99
7 . Cor beton bertulan ringbalk 15/20 1.200 m3 Rp 7,911,924.08 Rp 9,494,308.90
8 . Cor beton dinding pagar 7.600 m3 Rp 9,450,034.76 Rp 71,820,264.17
9 . Plesteran Dinding 152.000 Rp 72,500.00 Rp 11,020,000.00
10 . acian 152.000 m2 Rp 57,727.08 Rp 8,774,516.67
11 . Pintu besi 4.000 m2 Rp 40,623.00 Rp 162,492.00
12 . Pengecatan Pagar Beton 152.000 m2 Rp 24,889.33 Rp 3,783,178.67
13 . Pengecatan pintu besi 4.000 m2 Rp 53,595.67 Rp 214,382.67
14 . Rabatan Halaman 4.480 m3 Rp 1,286,522.72 Rp 5,763,621.77
15 . Plesteran rabatan 64.000 m2 Rp 72,500.00 Rp 4,640,000.00
JUMLAH Rp 163,465,603.40
Ppn 10 % = Rp 16,346,560.34
Jumlah = Rp 179,812,163.74
Dibulatkan = Rp 179,812,000.00
OWNER ESTIMATE (OE)
PERINCIAN
RENCANA ANGGARAN BIAYA
PENAWARAN
NO URAIAN PEKERJAAN VOLUME SAT
HARGA SAT
A PEKERJAAN PERSIAPAN
1 Pekerjaan bouwplank 60.00 m' #REF!
2 Pembersihan lokasi 225.00 m2 Rp 50,000.00
3 Andang luar 752.00 m2 #REF!
4 Pengadaan air kerja 60.00 ton #REF!
B KONSTRUKSI BAWAH
1 Galian tanah keras 137.20 m3 #REF!
2 Urugan sirtu peninggian lantai 43.20 m3 #REF!
3 Urugan pasir 6.64 m3 #REF!
4 Urug tanah kembali 10.65 m3 #REF!
5 Galian sumuran strouss θ 60 cm 48.00 m' #REF!
6 Strouss buis beton Ө 60 cm 8.00 titik #REF!
7 Lantai kerja 1:3:5 t=10 cm 14.40 m3 #REF!
8 Poer 1 PC : 1,5 PS : 2,5 KR balast t=60 cm 86.40 m3 #REF!
9 Strouss 1 PC : 1,5 PS : 2,5 KR Ө 60-300 13.56 m3 #REF!
10 Beton sloof 40/50 1 PC : 1,5 PS : 2,5 KR 10.56 m3 #REF!
C KONSTRUKSI ATAS
I KONSTRUKSI MENARA LANTAI DASAR (0-4 M)
1 Cor konstruksi kolom 1PC:1,5PS:2,5KR 40x50 7.20 m3 #REF!
2 Cor konstruksi kolom 1PC:1,5PS:2,5KR 30x30 1.62 m3 #REF!
3 Cor konstruksi balok 1PC:1,5PS:2,5KR 25x30 1.98 m3 #REF!
4 Cor konstruksi balok 1PC:1,5PS:2,5KR 20x30 7.44 m3 #REF!
5 Cor konstruksi plat deck 1PC:1,5PS:2,5KR t=10 cm 18.70 m3 #REF!
6 Cor konstruksi dinding 1PC:1,5PS:2,5KR t=10 cm 8.08 m3 #REF!
7 Cor kolom praktis samping 1PC:2PS:3KR 2.72 m3 #REF!
8 Cor sloof 15x20 1PC:2PS:3KR 1.86 m3 #REF!
9 Pas. Bata ringan 1:3 248.00 m2 #REF!
10 Plesteran 1:3 496.00 m2 #REF!
11 Acian dinding 496.00 m2 #REF!
12 Benangan 288.00 m' #REF!
13 Kusen kayu jati 2.15 m3 Rp 31,250,000.00
14 Daun pintu 15.12 m2 Rp 3,125,000.00
15 Daun jendela 7.20 m2 Rp 3,125,000.00
16 Bouvenlist 1.60 m2 Rp 3,125,000.00
17 Pondasi cor beton untuk mesin 4.00 unit #REF!
18 Acian beton 216.00 m2 #REF!
19 Tangga besi UNP 220 mm, plat bordes 8 mm 190.00 kg #REF!
20 Instalasi listrik 6.00 titik #REF!
21 Titik lampu 5.00 titik #REF!
22 Titik stop kontak 1.00 titik #REF!
23 Pengecatan beton dinding dalam 304.00 m2 #REF!
24 Pengecatan beton dinding luar 192.00 m2 #REF!
25 Kunci 2x putaran 9.00 unit Rp 600,000.00
26 Hak angin 12.00 bh Rp 120,000.00
27 Grendel jendela 12.00 bh Rp 120,000.00
28 Engsel jendela 24.00 bh Rp 120,000.00
29 Keramik lantai 30x30 137.75 m2 #REF!
30 Keramik dinding 20x25 20.00 m2 #REF!
31 Keramik lantai 20x20 6.25 m2 #REF!
32 Politur kusen, daun pintu dan daun jendela 47.84 m2 Rp 156,250.00
33 Septic tank dan peresapan 1.00 unit #REF!
34 Bak air 1.00 unit Rp 1,250,000.00
35 Kran air 1.00 unit Rp 187,500.00
36 Floor drain 1.00 unit Rp 187,500.00
37 Closet 1.00 unit Rp 1,875,000.00
38 Pipa air bersih 50.00 m' Rp 81,250.00
39 Pipa air kotor 25.00 m' #REF!
D PEKERJAAN PENUNJANG
1 Lampu Revolfing 1.00 unit #REF!
2 URLA Absorbent Glass mate (AGM) batteray 2x200 A 1.00 unit #REF!
3 Lampu bantu 1.00 unit #REF!
4 Proteksi petir tinggi ± 45 M 1.00 unit #REF!
5 Instalasi SBNP 1.00 unit #REF!
PPN 10 %
Jumlah Raya =
Dibulatkan =
PENAWARAN
JUMLAH HRG
#REF!
Rp 11,250,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Rp 67,312,500.00
Rp 47,250,000.00
Rp 22,500,000.00
Rp 5,000,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Rp 5,400,000.00
Rp 1,440,000.00
Rp 1,440,000.00
Rp 2,880,000.00
#REF!
#REF!
#REF!
Rp 7,475,000.00
#REF!
Rp 1,250,000.00
Rp 187,500.00
Rp 187,500.00
Rp 1,875,000.00
Rp 4,062,500.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Rp 1,390,500.00
Rp 4,635,000.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Rp 247,200.00
Rp 247,200.00
Rp 494,400.00
Rp 463,500.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Rp 1,432,215.00
Rp 4,774,050.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Rp 254,616.00
Rp 254,616.00
Rp 509,232.00
Rp 477,405.00
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Rp 1,475,181.45
Rp 4,917,271.50
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Rp 262,254.48
Rp 262,254.48
Rp 524,508.96
Rp 491,727.15
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Rp 1,519,436.89
Rp 5,064,789.65
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Rp 270,122.11
Rp 270,122.11
Rp 540,244.23
Rp 506,478.96
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Rp 1,565,020.00
Rp 5,216,733.33
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Rp 278,225.78
Rp 278,225.78
Rp 556,451.56
Rp 521,673.33
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Rp 1,611,970.60
Rp 5,373,235.33
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Rp 286,572.55
Rp 286,572.55
Rp 573,145.10
Rp 537,323.53
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Rp 1,660,329.72
Rp 5,534,432.39
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Rp 295,169.73
Rp 295,169.73
Rp 590,339.46
Rp 553,443.24
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Rp 1,710,139.61
Rp 5,700,465.37
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Rp 304,024.82
Rp 304,024.82
Rp 608,049.64
Rp 570,046.54
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Rp 1,761,443.80
Rp 5,871,479.33
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
Rp 313,145.56
Rp 313,145.56
Rp 626,291.13
Rp 587,147.93
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!