Nama Toko : A YANI PANGKALANBUN [TF7V] Tanggal RAB : 11-07-

Lokasi Toko : JL A YANI, KEL BARU, KEC ARUT SELATAN, KAB KOTAWARINGIN TMUR
BIAYA ESTIMASI
N Kode Uraian Satuan Vol / Harga Sat. DPP PPN DPP +
o Qty Rp Rp Rp Rp

PEKERJAAN SIPIL

1 0216030029 PEKERJAAN PERSIAPAN LS 1.00 9,213,086 9,213,086 1,013,439 10,22

2 0216030030 PEKERJAAN PONDASI LS 1.00 7,848,111 7,848,111 863,292 8,71

3 0216030031 PEKERJAAN STRUKTUR BETON LS 1.00 4,428,310 4,428,310 487,114 4,91

4 0216030033 PEKERJAAN PASANGAN + LANTAI LS 1.00 75,207,364 75,207,364 8,272,810 83,48

5 0216030034 PEKERJAAN PARTISI LS 1.00 6,766,727 6,766,727 744,340 7,51

6 0216030035 PEKERJAAN PLAFOND LS 1.00 32,959,128 32,959,128 3,625,504 36,58

7 0216030036 PEKERJAAN CAT LS 1.00 5,930,863 5,930,863 652,395 6,58

8 0216030037 PEKERJAAN SIPIL LAIN-LAIN LS 1.00 6,829,900 6,829,900 751,289 7,58

SUB TOTAL PEKERJAAN SIPIL 149,183,488 16,410,184 165,59

PEKERJAAN PERSIAPAN

1 PJ00307 MOBILISASI LS 1.00 6,200,000 6,200,000 682,000 6,88

2 PJ00316 KUPAS KERAMIK (PEREMAJAAN) M² 60.72 12,100 734,712 80,818 81

3 PJ00317 BONGKAR DINDING 1/2 BATU (PEREMAJAAN) M² 120.82 12,100 1,461,922 160,811 1,62

4 PJ00322 BONGKAR DECKER (PEREMAJAAN) M² 22.43 36,400 816,452 89,810 90

SUB TOTAL JUMLAH PEKERJAAN PERSIAPAN 9,213,086 1,013,439 10,22

PEKERJAAN PONDASI

1 PJ00339 PSG CANSTEIN L=20CM, P=40CM, T=15CM METER 9.79 92,400 904,596 99,506 1,00

2 PJ00340 PONDASI ROLLAG BATA, U/ TERAS DEPAN U/ PENAHAN URUGAN PENAMBAHAN METER 92.42 75,130 6,943,515 763,787 7,70
ELEVASI

SUB TOTAL JUMLAH PEKERJAAN PONDASI 7,848,111 863,292 8,71

PEKERJAAN STRUKTUR BETON

1 PJ00365 KOLOM PRAKTIS (KP) METER 19.40 104,000 2,017,600 221,936 2,23

2 PJ00374 SLOOF (FB4) METER 7.51 172,000 1,291,720 142,089 1,43

3 PJ00376 BALOK (BP) METER 7.51 149,000 1,118,990 123,089 1,24

SUB TOTAL JUMLAH PEKERJAAN STRUKTUR BETON 4,428,310 487,114 4,91

PEKERJAAN PASANGAN + LANTAI

1 0216030560 Buat KM M³ 1.00 12,053,559 12,053,559 1,325,891 13,37

2 0216030596 Pasang Keramik METER 1.00 43,821,945 43,821,945 4,820,414 48,64

3 0216030606 Area Toko dan Gudang LS 1.00 19,331,860 19,331,860 2,126,505 21,45

SUB TOTAL JUMLAH PEKERJAAN PASANGAN + LANTAI 75,207,364 8,272,810 83,48

BUAT KM

1 PJ00232 INSTALASI AIR BERSIH METER 30.00 14,000 420,000 46,200 46

2 PJ00233 INSTALASI AIR KOTOR DR FLOORDRAIN KE GOT METER 21.79 52,030 1,133,734 124,711 1,25

3 PJ00234 INSTALASI AIR KOTOR DR CLOSET KE SEPTIC METER 13.00 52,030 676,390 74,403 75

4 PJ00235 CLOSET JONGKOK UNIT 1.00 404,250 404,250 44,468 44

5 PJ00236 PASANG PINTU KM/WC ALUMUNIUM TEBAL UNIT 1.00 1,850,000 1,850,000 203,500 2,05

6 PJ00238 WASTAFEL SET 1.00 1,509,800 1,509,800 166,078 1,67

7 PJ00241 TEMPAT SABUN STAINLESS UNIT 1.00 150,000 150,000 16,500 16

 TEMPAT SABUN STAINLESS

8 PJ00243 SEPTICKTANK BARU VOL.3M LS 1.00 1,823,000 1,823,000 200,530 2,02

9 PJ00244 EMBER PLASTIK KAPASITAS 60LT UNIT 1.00 115,500 115,500 12,705 12

10 PJ00246 PERBAIKAN KAMAR MANDI (BONGKAR CLOSET EXISTING) LS 1.00 1,000,000 1,000,000 110,000 1,11

11 PJ00247 KRAN AIR WASSHER UNIT 1.00 196,350 196,350 21,599 21

12 PJ00248 PASANG HANGER STAINLESS DI KAMAR MANDI LS 1.00 75,130 75,130 8,264 8

13 PJ00249 KERAMIK DINDING 20X25 T=280 CM, MULIA/ASIATILE M² 16.73 136,300 2,280,299 250,833 2,53

14 PJ00250 KERAMIK LANTAI 20X20 ASIATILE ROXY GREY M² 2.62 136,300 357,106 39,282 39

15 PJ00489 PASANG FLOOR DRAIN STAINLESS UNIT 1.00 62,000 62,000 6,820 6

SUB TOTAL JUMLAH BIAYA BUAT KM 12,053,559 1,325,891 13,37

PASANG KERAMIK LANTAI

1 PJ00259 LANTAI KERJA T=3CM (AREA SALES, TERAS DALAM, & LORONG KM/WC) M³ 7.61 725,918 5,524,236 607,666 6,13

2 PJ00260 KERAMIK UK. 40 X 40, MERK IKAD, MULIA M² 17.58 114,100 2,005,878 220,647 2,22

3 PJ00263 KERAMIK UK 40X40 MARINE BLUE M² 179.46 195,000 34,994,700 3,849,417 38,84

4 PJ00264 STEP NOZING SIKU 50X50X3.5 MM METER 17.09 75,900 1,297,131 142,684 1,43

SUB TOTAL JUMLAH PASANG KERAMIK LANTAI 43,821,945 4,820,414 48,64

AREA TOKO DAN GUDANG

1 PJ00217 PASANG KERAMIK U KOLOM MARINE BLUE M² 23.30 195,000 4,543,500 499,785 5,04

2 PJ00218 PINTU GUDANG,DOUBLE TRIPLEKS + DOOR CLOSER + MULLER BH 1.00 2,838,000 2,838,000 312,180 3,15

3 PJ00219 PLESTER + ACI SATU SISI M² 37.00 63,580 2,352,460 258,771 2,61

4 PJ00221 PINTU GUDANG DOUBLE TRIPLEK + STAINLES + DOOR CLOSER + SLOT KUNCI BH 1.00 3,633,120 3,633,120 399,643 4,03

5 PJ00225 PASANG TORN 1200 L MERK PENGUIN + INSTALASI + ELEKTRIK OTOMATIS LS 1.00 2,249,500 2,249,500 247,445 2,49

6 PJ00226 PASANGAN BATA DINDING BARU M² 19.85 116,800 2,318,480 255,033 2,57

7 PJ00230 BUAT JANITOR BARU LS 1.00 1,396,800 1,396,800 153,648 1,55

SUB TOTAL JUMLAH BIAYA AREA TOKO DAN GUDANG 19,331,860 2,126,505 21,45

PEKERJAAN PARTISI

1 PJ00300 PARTISI 1 SISI KALSIBOARD 3.5 MM+RANGKA HOLLOW 20X40 DAN 40X40, TEBAL 0.45 M² 46.78 144,650 6,766,727 744,340 7,51
MM U/ PARTISI GUDANG

SUB TOTAL JUMLAH BIAYA PEKERJAAN PARTISI 6,766,727 744,340 7,51

PEKERJAAN PLAFOND

1 PJ00323 PLAFON GYPTILE ex Jayaboard / Boral M² 219.00 145,000 31,755,000 3,493,050 35,24

2 PJ00329 BONGKAR PLAFOND M² 108.48 11,100 1,204,128 132,454 1,33

SUB TOTAL JUMLAH BIAYA PEKERJAAN PLAFON 32,959,128 3,625,504 36,58

PEKERJAAN CAT

1 PJ00291 CAT DINDING AREA TOKO,GUDANG DAN WC (AVITEX) M² 223.17 18,500 4,128,645 454,151 4,58

2 PJ00293 CAT TAMPAK DEPAN DAN LIST SOPI-SOPI (AVITEX) M² 37.66 21,300 802,158 88,237 89

3 PJ00296 CAT GARIS PARKIR METER 32.26 31,000 1,000,060 110,007 1,11

SUB TOTAL JUMLAH BIAYA PEKERJAAN CAT 5,930,863 652,395 6,58

PEKERJAAN SIPIL LAIN-LAIN

1 PJ00345 BOX BETON DVR UNIT 1.00 1,200,000 1,200,000 132,000 1,33

2 PJ00348 PASANG DRAIN COOLER BH 10.00 115,500 1,155,000 127,050 1,28

3 PJ00352 PEMBUATAN DUDUKAN BRANGKAS LS 1.00 1,279,900 1,279,900 140,789 1,42

4 PJ00353 PEMBERSIHAN + BUANG PUING + BUANG TANAH LS 1.00 1,000,000 1,000,000 110,000 1,11

5 PJ00354 OVER HEAD SIPIL (SABUK BRANKAS) LS 1.00 295,000 295,000 32,450 32
 OVER HEAD SIPIL (SABUK BRANKAS)

6 PJ00481 POMPA AIR SHIMITZU 250 WATT (JET PUMP) LS 1.00 1,900,000 1,900,000 209,000 2,10

SUB TOTAL JUMLAH BIAYA PEKERJAAN SIPIL LAIN-LAIN 6,829,900 751,289 7,58

PEKERJAAN URUGAN DAN PEMADATAN

1 PJ00422 Urugan + pemadatan stemper (Perataan Elevasi Tanah) ex. Tanah Merah U/ PENAMBAHAN M³ 30.42 120,800 3,674,736 404,221 4,07
ELEVASI AREA SALES, TERAS DALAM, & LORONG KM/WC

SUB TOTAL JUMLAH BIAYA PEKERJAAN URUGAN & PEMADATAN 3,674,736 404,221 4,07

PEKERJAAN HALAMAN

1 0216030562 Decker t = 15cm ( L = ... X ... ) M³ 1.00 16,474,151 16,474,151 1,812,157 18,28

2 0216030621 AREA PARKIR M² 1.00 44,434,931 44,434,931 4,887,842 49,32

SUB TOTAL JUMLAH BIAYA PEKERJAAN HALAMAN 60,909,082 6,699,999 67,60

DECKER T=15 CM

1 PJ00253 PEKERJAAN HALAMAN-DECKER-BETON M³ 3.37 1,011,450 3,408,587 374,945 3,78

2 PJ00256 PEKERJAAN HALAMAN-DECKER-BEKISTING M² 28.00 57,750 1,617,000 177,870 1,79

3 PJ00257 PEKERJAAN HALAMAN-DECKER-BESI KG 502.13 22,800 11,448,564 1,259,342 12,70

SUB TOTAL JUMLAH BIAYA DECKER T=15 CM 16,474,151 1,812,157 18,28

AREA PARKIR

1 PJ00425 CONE BLOCK AREA PARKIR M² 181.81 175,100 31,834,931 3,501,842 35,33

2 PJ00491 TIANG STOPPER PIPA BESI (TRANSPORTASI CONEBLOCK) UNIT 3.00 4,200,000 12,600,000 1,386,000 13,98

SUB TOTAL JUMLAH BIAYA AREA PARKIR 44,434,931 4,887,842 49,32

11-07-2022

DPP + PPN
Rp

10,226,525

8,711,403

4,915,424

83,480,174

7,511,067

36,584,632

6,583,258

7,581,189

165,593,672

6,882,000

815,530

1,622,733

906,262

10,226,525

1,004,102

7,707,301

8,711,403

2,239,536

1,433,809

1,242,079

4,915,424

13,379,450

48,642,359

21,458,365

83,480,174

466,200

1,258,444

750,793

448,718

2,053,500

1,675,878

166,500
 2,023,530

128,205

1,110,000

217,949

83,394

2,531,132

396,388

68,820

13,379,450

6,131,902

2,226,525

38,844,117

1,439,815

48,642,359

5,043,285

3,150,180

2,611,231

4,032,763

2,496,945

2,573,513

1,550,448

21,458,365

7,511,067

7,511,067

35,248,050

1,336,582

36,584,632

4,582,796

890,395

1,110,067

6,583,258

1,332,000

1,282,050

1,420,689

1,110,000

327,450
 2,109,000

7,581,189

4,078,957

4,078,957

18,286,307

49,322,773

67,609,080

3,783,531

1,794,870

12,707,906

18,286,307

35,336,773

13,986,000

49,322,773