RENCANA ANGGARAN BIAYA

GRENPOD
ALAM SUTERA TANGERANG

PT. GRIYA INDAH PERSADA PROGRESS

No. NAMA PEKERJAAN Bobot (%) TOTAL HARGA PROGRESS PER REMARKS
LALU SEKARANG KUMULATIF
( Rp ) ITEM

A. PEKERJAAN PERSIAAPAN & KOORDINASI LINGKUNGAN

1. PEKERJAAN PERSIAPAN - SHOPPING AVENUE 3.07% 289,000,000.00 0.00% 0.00% 0.00% 0.00%

B. PEKERJAAN SHOPPING AVENUE

1. PEKERJAAN TANAH & GALIAN - SHOPPING AVENUE 1.05% 98,943,295.00 0.00% 0.00% 0.00% 0.00%

2. PEKERJAAN PONDASI & STRUKTUR BETON - SHOPPING AVENUE 7.81% 734,632,358.42 0.00% 0.00% 0.00% 0.00%

3. PEKERJAAN STRUKTUR BAJA - SHOPPING AVENUE 8.14% 765,959,967.00 0.00% 0.00% 0.00% 0.00%

4. PEKERJAAN DINDING - SHOPPING AVENUE 0.00% -

5. PEKERJAAN LANTAI - SHOPPING AVENUE 0.84% 78,975,000.00 0.00% 0.00% 0.00% 0.00%

6. PEKERJAAN PENUTUP ATAP - SHOPPING AVENUE 10.69% 1,006,064,850.00 0.00% 0.00% 0.00% 0.00%

7. PEKERJAAN LAIN - LAIN - SHOPPING AVENUE 5.66% 532,217,625.00 0.00% 0.00% 0.00% 0.00% LUAS = 1.215 m2
SUB TOTAL SHOPPING AVENU Rp 3,216,793,095 Rp 2,647,566.33
C. PEKERJAAN FUNCTION HALL
1. PEKERJAAN TANAH & GALIAN - FUNCTION HALL 0.50% 47,037,285.00 0.00% 0.00% 0.00% 0.00%

2. PEKERJAAN PONDASI & STRUKTUR BETON - FUNCTION HALL 2.98% 280,421,905.21 0.00% 0.00% 0.00% 0.00%

3. PEKERJAAN STRUKTUR BAJA - FUNCTION HALL 3.37% 317,180,290.00 0.00% 0.00% 0.00% 0.00%

4. PEKERJAAN DINDING - FUNCTION HALL 3.29% 309,200,000.00 0.00% 0.00% 0.00% 0.00%

5. PEKERJAAN LANTAI - FUNCTION HALL 0.24% 22,620,000.00 0.00% 0.00% 0.00% 0.00%

6. PEKERJAAN PENUTUP ATAP - FUNCTION HALL 2.52% 237,196,085.00 0.00% 0.00% 0.00% 0.00%

7. PEKERJAAN LAIN - LAIN - FUNCTION HALL 2.45% 230,567,500.00 0.00% 0.00% 0.00% 0.00% LUAS 581,52 m2
SUB TOTAL FUNCTION HALL Rp 1,444,223,065 Rp 2,483,531.20
D. PEKERJAAN ART SPACE
1. PEKERJAAN TANAH & GALIAN - ART SPACE 0.57% 53,399,185.00 0.00% 0.00% 0.00% 0.00%

2. PEKERJAAN PONDASI & STRUKTUR BETON - ART SPACE 4.80% 451,977,183.15

3. PEKERJAAN STRUKTUR BAJA - ART SPACE 14.99% 1,410,329,297.64

4. PEKERJAAN DINDING - ART SPACE 4.16% 391,688,248.75

5. PEKERJAAN LANTAI - ART SPACE 0.80% 75,486,580.00

6. PEKERJAAN PENUTUP ATAP - ART SPACE 5.88% 553,048,100.00

7. PEKERJAAN LAIN - LAIN - ART SPACE 3.10% 292,069,000.00 LUAS 1.194,68

SUB TOTAL ART SPACE Rp 3,227,997,595 Rp 2,701,976.76
E. PEKERJAAN UTILITAS AREA
1. PEKERJAAN STRUKTURAL R. POMPA & GWT 6.74% 634,485,699.22

2. PEKERJAAN STRUKTUR BANGUNAN UTILITAS 6.33% 595,768,124.02

SUB TOTAL UTILITAS AREA Rp 1,230,253,823

JUMLAH TOTAL ( A + B + C + D + E ) Rp 9,408,267,578

PROFIT & OVERHEAD 10% 940,826,757.84
SUB JUMLAH 10,349,094,336.25
PPN 11% 1,138,400,376.99
PPH 1,75 % 181,109,150.88

TOTAL Rp 11,668,603,864

Page 1 of 5
RENCANA ANGGARAN BIAYA
GRENPOD
ALAM SUTERA TANGERANG

PT GRIYA INDAH PERSADA PROGRESS Progress

Harga Total Per
No. NAMA PEKERJAAN Satuan LALU SEKARANG KUMULATIF REMARKS
Vol. Satuan Harga % Item
( Rp ) ( Rp ) Vol. % Vol. % Vol. % %

I. PEKERJAAN PERSIAPAN - SHOPPING AVENUE

1 Pengukuran dan pasang bowplang ls 1.00 Rp 20,000,000 Rp 20,000,000 0.21% - 0.00% - 0.00% - 0.00% 0.00%
2 Bedeng pekerja, Gudang, Toilet Pekerja ls 1.00 Rp 60,000,000 Rp 60,000,000 0.64% - 0.00% - 0.00% - 0.00% 0.00%
3 Air kerja ls 1.00 Rp 18,000,000 Rp 18,000,000 0.19% - 0.00% - 0.00% - 0.00% 0.00%
4 Listrik kerja ls 1.00 Rp 60,000,000 Rp 60,000,000 0.64% - 0.00% - 0.00% - 0.00% 0.00%
5 Kebersihan selama proyek berlangsung ls 1.00 Rp 6,000,000 Rp 6,000,000 0.06% - 0.00% - 0.00% - 0.00% 0.00%
6 Site Management bln 6.00 Rp 7,500,000 Rp 45,000,000 0.48% - 0.00% - 0.00% - 0.00% 0.00%
7 Keamanan proyek / koordinasi pengecoran ls 1.00 Rp 80,000,000 Rp 80,000,000 0.85% - 0.00% - 0.00% - 0.00% 0.00%

SUB TOTAL PEKERJAAN PERSIAPAN - SHOPPING AVENUE Rp 289,000,000 3.072% 0.000% 0.000% 0.000% 0.00%

II. PEKERJAAN TANAH & GALIAN - SHOPPING AVENUE

1 Galian tanah pilecap ( 1m x 1m x 0,9m x 28 unit ) m3 25.20 Rp 125,000 Rp 3,150,000 0.03% - 0.00% - 0.00% - 0.00% 0.00%
2 Galian tanah pondasi batu kali ( 192m x 0,9m x 1,72m ) + (105m x 0,7m x 1,02m ) m3 372.19 Rp 125,000 Rp 46,523,750 0.49% - 0.00% - 0.00% - 0.00% 0.00%
3 Galian tanah tie beam ( 297m x 0,45m x 0,3m ) m3 40.10 Rp 125,000 Rp 5,011,875 0.05% - 0.00% - 0.00% - 0.00% 0.00%
4 Urugan tanah bekas galian pile cap m3 18.40 Rp 32,500 Rp 597,870 0.01% - 0.00% - 0.00% - 0.00% 0.00%
4 Urugan tanah bekas galian pondasi batu kali m3 221.84 Rp 32,500 Rp 7,209,800 0.08% - 0.00% - 0.00% - 0.00% 0.00%
5 Urugan pasir bawah pondasi batu kali ( 0,9m x 192m ) + (0,7m x 105m) x 0,05m m3 12.32 Rp - Rp - 0.00% - 0.00% - 0.00% - 0.00% #DIV/0!
6 Urugan pasir bawah lantai ruangan t = 5 cm ( 15m x 81m) x 0,05m m3 60.75 Rp 300,000 Rp 18,225,000 0.19% - 0.00% - 0.00% - 0.00% 0.00%
7 Pemadatan tanah ( 15m x 81m ) m2 1,215.00 Rp 15,000 Rp 18,225,000 0.19% - 0.00% - 0.00% - 0.00% 0.00%

SUB TOTAL PEKERJAAN TANAH & GALIAN - SHOPPING AVENUE Rp 98,943,295 1.052% 0.000% 0.000% 0.000% 0.00%

III. PEKERJAAN PONDASI & STRUKTUR BETON - SHOPPING AVENUE

Beton K-300 site mix + Fosroc additive / K-300 Ready Mix
1 Pondasi strouss pile dia Ø300 L=6000mm
- Strouss pile m1 168.00 Rp 102,000 Rp 17,136,000 1.06% - 0.00% - 0.00% - 0.00% 0.00%
- Beton m3 47.52 Rp 1,275,000 Rp 60,588,000 3.76% - 0.00% - 0.00% - 0.00% 0.00%
- Besi ( 6D13 , Ø10-150 spiral ) kg 6,815.73 Rp 17,750 Rp 120,979,173 7.50% - 0.00% - 0.00% - 0.00% 0.00%
2 Pondasi batu kali ( 0,55m x 1,2m x 192m ) + ( 0,45m x 0,5m x 105m ) m3 150.35 Rp - Rp - 0.00% - 0.00% - 0.00% - 0.00% #DIV/0!
Lantai kerja tie beam ( 297m x 0,3m x 0,05m ) m3 4.46 Rp 750,000 Rp 3,341,250 0.04% - 0.00% - 0.00% - 0.00% 0.00%
3 Tie Beam (40x20 6d16ulir, ring d8 ) x panjang sloof
- beton (0,4m x 0,2m x 297m) m3 23.76 Rp 1,275,000 Rp 30,294,000 0.32% - 0.00% - 0.00% - 0.00% 0.00%
- besi kg 4,418.00 Rp 17,750 Rp 78,419,500 0.83% - 0.00% - 0.00% - 0.00% 0.00%
- bekisting ( 0,8m x 297m ) m2 237.60 Rp 225,000 Rp 53,460,000 0.57% - 0.00% - 0.00% - 0.00% 0.00%
4 Pilecap
- beton ( 0,9m x 0,9m x 0,3m x 28 unit ) m3 6.80 Rp 1,275,000 Rp 8,675,100 0.09% - 0.00% - 0.00% - 0.00% 0.00%
- besi ( 0,8m x 0,8m x 0,2m ) d13ulir kg 583.30 Rp 17,750 Rp 10,353,575 0.11% - 0.00% - 0.00% - 0.00% 0.00%
- bekisting ( 0,9m x 0,3m x 4 sisi x 28 unit ) m2 30.24 Rp 225,000 Rp 6,804,000 0.07% - 0.00% - 0.00% - 0.00% 0.00%
5 Kolom beton pedestal
- beton m3 1.68 Rp 1,275,000 Rp 2,142,000 0.02%
- besi ( 8d16 ulir panjang 1m, ring d8 0,2m x 0,2m ) kg 443.24 Rp 17,750 Rp 7,867,510 0.08% - 0.00% - 0.00% - 0.00% 0.00%
- bekisting m2 28.00 Rp 225,000 Rp 6,300,000 0.07%
6 Plat beton t = 12 cm
- pasang plastik cor beton ( 81m x 15m ) m2 1,215.00 Rp 5,000 Rp 6,075,000 0.06% - 0.00% - 0.00% - 0.00% 0.00%
- beton ( 1215m2 x 0,12m ) m3 145.80 Rp 1,275,000 Rp 185,895,000 1.98% - 0.00% - 0.00% - 0.00% 0.00%
- besi dia 8 - 15 1 lapis kg 7,679.00 Rp 17,750 Rp 136,302,250 1.45% - 0.00% - 0.00% - 0.00% 0.00%

SUB TOTAL PEKERJAAN PONDASI & STRUKTUR BETON - SHOPPING AVENUE Rp 734,632,358 18.017% 0.000% 0.000% 0.000% 0.00%

IV. PEKERJAAN STRUKTUR BAJA - SHOPPING AVENUE

( Baja dibersihkan + Epoxy Nippe Warna Abu )
1 Kolom IWF 200.100.5,5.8 ( 256 kg / 12 m1 ) ( 14 batang ) kg 3,584.00 Rp 28,000 Rp 100,352,000 1.07% - 0.00% - 0.00% - 0.00% 0.00%
2 Pelat landas kolom t = 12 mm ( 300 x 200 ) ( 0,3m x 0,2m x 0,012 x 7850 x 28 ) kg 158.26 Rp 28,000 Rp 4,431,168 0.05% - 0.00% - 0.00% - 0.00% 0.00%
3 Baut angker dia 19 panjang 60 cm + pasang + sengkang ( 28 titik x 4 buah ) bh 112.00 Rp 175,000 Rp 19,600,000 0.21% - 0.00% - 0.00% - 0.00% 0.00%
4 Kuda - kuda IWF 200.100.5,5.8 ( 256 kg / 12 m1 ) ( 2 batang x 14 = 28 batang ) kg 7,168.00 Rp 28,000 Rp 200,704,000 2.13% - 0.00% - 0.00% - 0.00% 0.00%
Detail sambungan span 17m
- Pelat 12 mm kg 316.51 Rp 28,000 Rp 8,862,336 0.09% - 0.00% - 0.00% - 0.00% 0.00%
- Baut 16 HTB bh 336.00 Rp 27,500 Rp 9,240,000 0.10% - 0.00% - 0.00% - 0.00% 0.00%
5 Pelat 12 mm perkuatan span ( sirip - sirip 0,05m x 0,2 double jarak 0,5 m ) kg 949.54 Rp 28,000 Rp 26,587,008 0.28% - 0.00% - 0.00% - 0.00% 0.00%
6 Detail 1 nok kuda - kuda
- IWF 200.100.5,5.8 ( ongkos kerja ) kg - Rp - 0.00%
- Pelat penyambung kuda - kuda t = 12 mm ( 0,4m x 0,1m x 0,012m x 7850 x 2 ) kg 105.50 Rp 28,000 Rp 2,954,112 0.03% - 0.00% - 0.00% - 0.00% 0.00%
- Baut 19 HTB ( 10 buah x 14 unit ) bh 140.00 Rp 27,500 Rp 3,850,000 0.04% - 0.00% - 0.00% - 0.00% 0.00%
7 Detail 2 kearah kuda - kuda - Rp -
- IWF 200.100.5,5.8 ( ongkos kerja ) kg - Rp -
- Pelat penyambung t = 12 mm ( 0,6m x 0,1m x 0,012m x 7850 x 2 ) kg 158.26 Rp 28,000 Rp 4,431,168 0.05% - 0.00% - 0.00% - 0.00% 0.00%
- Baut 19 HTB ( 14 buah x 14 x 2 ) bh 392.00 Rp 27,500 Rp 10,780,000 0.11% - 0.00% - 0.00% - 0.00% 0.00%
8 Regel hollow 50.100 tebal 3 mm (( 81m x 2 ) /6 ) = 27 btg x 42,39 kg ) kg 1,144.53 Rp 27,500 Rp 31,474,575 0.33% - 0.00% - 0.00% - 0.00% 0.00%
9 Gording C.125.50.20.2,3 ( 12 x 25 btg x 27,1 kg ) kg 8,130.00 Rp 27,500 Rp 223,575,000 2.38% - 0.00% - 0.00% - 0.00% 0.00%
10 Pelat t = 6 mm dudukan gording ( 100 x 200 ) ( 14 x 25 = 350 x 0,942 kg ) kg 329.70 Rp 28,000 Rp 9,231,600 0.10% - 0.00% - 0.00% - 0.00% 0.00%
11 Baut gording 12 mm HTB ( 350 x 4 bh ) bh 1,400.00 Rp 27,500 Rp 38,500,000 0.41% - 0.00% - 0.00% - 0.00% 0.00%
12 Ikatan angin dia 13 ulir ( 12,5 kg x 28 btg ) kg 350.00 Rp 27,500 Rp 9,625,000 0.10% - 0.00% - 0.00% - 0.00% 0.00%
13 Spanskroef dia 16 mm bh 28.00 Rp 225,000 Rp 6,300,000
14 Trekstang dia 13 ulir + @ 2 buah baut 12 mm HTB ( 48 btg x 27,1 kg ) kg 600.00 Rp 27,500 Rp 16,500,000
Baut 12 mm HTB ( 25 x 2 x 2 x 12 ) bh 1,200.00 Rp 27,500 Rp 33,000,000
15 Penutup gording arah ampig C 125.50.20.2,3 (8 btg x 27,1 kg ) kg 216.80 Rp 27,500 Rp 5,962,000

SUB TOTAL PEKERJAAN STRUKTUR BAJA - SHOPPING AVENUE Rp 765,959,967 7.485% 0.000% 0.000% 0.000% 0.00%

V. PEKERJAAN DINDING - SHOPPING AVENUE

1 Tidak ada pekerjaan dinding m2 - Rp - 0.00%

SUB TOTAL PEKERJAAN DINDING - SHOPPING AVENUE Rp - 0.000% 0.000% 0.000% 0.000% #DIV/0!

VI. PEKERJAAN LANTAI - SHOPPING AVENUE

1 Area function
- Floor hardener 3kg/m2 m2 1,215.00 Rp 65,000 Rp 78,975,000 0.84% - 0.00% - 0.00% - 0.00% 0.00%

SUB TOTAL PEKERJAAN LANTAI - SHOPPING AVENUE Rp 78,975,000 0.839% 0.000% 0.000% 0.000% 0.00%

VII. PEKERJAAN PENUTUP ATAP - SHOPPING AVENUE

- Rp - 0.00%
1 Penutup atap USR galvalume t = 0,4 mm tct m2 1,702.75 Rp 175,000 Rp 297,980,375 3.17% - 0.00% - 0.00% - 0.00% 0.00%
2 Nok atap USR galvalume t = 0,4 mm tct m1 72.00 Rp 175,000 Rp 12,600,000 0.13% - 0.00% - 0.00% - 0.00% 0.00%
3 Kaca laminated 5 + 5 clear + rangkai besi m2 295.26 Rp 1,750,000 Rp 516,696,250
4 Foil / alumunium foil t = 3mm foam m2 1,702.75 Rp 105,000 Rp 178,788,225

SUB TOTAL PEKERJAAN PENUTUP ATAP - SHOPPING AVENUE Rp 1,006,064,850 3.301% 0.000% 0.000% 0.000% 0.00%

VIII. PEKERJAAN LAIN - LAIN - SHOPPING AVENUE

1 Plafond teakwood m2 1,702.75 Rp 225,000 Rp 383,117,625 4.07% - 0.00% - 0.00% - 0.00% 0.00%
2 Cat duco IWF 200 x 100 x 5,5 x 8 (kolom saja) / ( tidak di finish / cat duco ) m1 168.00 Rp 125,000 Rp 21,000,000 0.22% - 0.00% - 0.00% - 0.00% 0.00%
3 Talang air

Page 2 of 5
RENCANA ANGGARAN BIAYA
GRENPOD
ALAM SUTERA TANGERANG

PT GRIYA INDAH PERSADA PROGRESS Progress

Harga Total Per
No. NAMA PEKERJAAN Satuan LALU SEKARANG KUMULATIF REMARKS
Vol. Satuan Harga % Item
( Rp ) ( Rp ) Vol. % Vol. % Vol. % %
- Pelat galvanis t = 1,2 mm, U 15x30x15 m1 162.00 Rp 750,000 Rp 121,500,000 1.29% - 0.00% - 0.00% - 0.00% 0.00%
- Pipa 3" + corong pelat ( PVC wavin AW putih ) bh 24.00 Rp 275,000 Rp 6,600,000 0.07% - 0.00% - 0.00% - 0.00% 0.00%

SUB TOTAL PEKERJAAN LAIN - LAIN - SHOPPING AVENUE Rp 532,217,625 5.657% 0.000% 0.000% 0.000% 0.00%

IX. PEKERJAAN TANAH & GALIAN - FUNCTION HALL

1 Galian tanah pilecap ( 1m x 1m x 0,9m x 14 unit ) m3 12.60 Rp 125,000 Rp 1,575,000 0.10% - 0.00% - 0.00% - 0.00% 0.00%
2 Galian tanah pondasi batu kali ( 96m x 0,9m x 1,72 ) + ( 36m x 0,7 x 1,02 ) m3 194.44 Rp 125,000 Rp 24,305,000 1.51% - 0.00% - 0.00% - 0.00% 0.00%
3 Galian tanah tie beam ( 132m x 0,45m x 0,3m ) m3 17.82 Rp 125,000 Rp 2,227,500 0.14% - 0.00% - 0.00% - 0.00% 0.00%
4 Urugan tanah bekas galian pile cap m3 9.20 Rp 32,500 Rp 298,935 0.02% - 0.00% - 0.00% - 0.00% 0.00%
4 Urugan tanah bekas galian pondasi batu kali m3 122.98 Rp 32,500 Rp 3,996,850 0.25% - 0.00% - 0.00% - 0.00% 0.00%
5 Urugan pasir bawah pondasi batu kali ( 0,9m x 96m ) + (0,7m x 36m) x 0,05m m3 5.58 Rp 300,000 Rp 1,674,000 0.10% - 0.00% - 0.00% - 0.00% 0.00%
6 Urugan pasir bawah lantai ruangan t = 5 cm ( 12m x 36m) x 0,05m m3 21.60 Rp 300,000 Rp 6,480,000 0.40% - 0.00% - 0.00% - 0.00% 0.00%
7 Pemadatan tanah ( 12m x 36m ) m2 432.00 Rp 15,000 Rp 6,480,000 0.40% - 0.00% - 0.00% - 0.00% 0.00%

SUB TOTAL PEKERJAAN TANAH & GALIAN - FUNCTION HALL Rp 47,037,285 2.917% 0.000% 0.000% 0.000% 0.00%

X. PEKERJAAN PONDASI & STRUKTUR BETON - FUNCTION HALL

Beton K-300 site mix + Fosroc additive / K-300 Ready Mix
1 Pondasi strouss pile dia Ø300 L=6000mm
- Strouss pile m1 84.00 Rp 102,000 Rp 8,568,000 0.53% - 0.00% - 0.00% - 0.00% 0.00%
- Beton m3 23.76 Rp 1,275,000 Rp 30,294,000 1.88% - 0.00% - 0.00% - 0.00% 0.00%
- Besi ( 6D13 , Ø10-150 spiral ) kg 3,407.86 Rp 17,750 Rp 60,489,587 3.75% - 0.00% - 0.00% - 0.00% 0.00%
2 Pondasi batu kali ( 0,55m x 1,2m x 96m ) + ( 0,45m x 0,5m x 36m ) m3 71.46 Rp - Rp - 0.00% - 0.00% - 0.00% - 0.00% #DIV/0!
3 Lantai kerja tie beam ( 132m x 0,3m x 0,05m ) m3 1.98 Rp 750,000 Rp 1,485,000 0.09% - 0.00% - 0.00% - 0.00% 0.00%
4 Tie Beam (40x20 6d16ulir, ring d8 ) x panjang sloof
- beton (0,4m x 0,2m x 132m) m3 10.56 Rp 1,275,000 Rp 13,464,000 0.83% - 0.00% - 0.00% - 0.00% 0.00%
- besi kg 1,475.84 Rp 17,750 Rp 26,196,231 1.62% - 0.00% - 0.00% - 0.00% 0.00%
- bekisting ( 0,8m x 145m ) m2 105.60 Rp 225,000 Rp 23,760,000 1.47% - 0.00% - 0.00% - 0.00% 0.00%
5 Pilecap
- beton ( 0,9m x 0,9m x 0,3m x 14 unit ) m3 3.40 Rp 1,275,000 Rp 4,337,550 0.27% - 0.00% - 0.00% - 0.00% 0.00%
- besi ( 0,8m x 0,8m x 0,2m ) d13ulir kg 291.67 Rp 17,750 Rp 5,177,143 0.32% - 0.00% - 0.00% - 0.00% 0.00%
- bekisting ( 0,9m x 0,3m x 4 sisi x 14 unit ) m2 15.12 Rp 225,000 Rp 3,402,000 0.21% - 0.00% - 0.00% - 0.00% 0.00%
6 Kolom beton pedestal
- beton m3 1.68 Rp 1,275,000 Rp 2,142,000 0.13%
- besi ( 8d16 ulir panjang 1m, ring 0,2m x 0,3m ) x 14 kg 221.62 Rp 17,750 Rp 3,933,755 0.24% - 0.00% - 0.00% - 0.00% 0.00%
- bekisting m2 14.00 Rp 225,000 Rp 3,150,000 0.20%
7 Plat beton t = 12 cm
- pasang plastik cor beton ( 29m x 12m ) m2 348.00 Rp 5,000 Rp 1,740,000 0.11% - 0.00% - 0.00% - 0.00% 0.00%
- beton ( 348m2 x 0,12m ) m3 41.76 Rp 1,275,000 Rp 53,244,000 3.30% - 0.00% - 0.00% - 0.00% 0.00%
- besi dia 8 - 15 1 lapis kg 2,199.36 Rp 17,750 Rp 39,038,640 2.42% - 0.00% - 0.00% - 0.00% 0.00%

SUB TOTAL PEKERJAAN PONDASI & STRUKTUR BETON - FUNCTION HALL Rp 280,421,905 17.388% 0.000% 0.000% 0.000% 0.00%

XI. PEKERJAAN STRUKTUR BAJA - FUNCTION HALL

( Baja dibersihkan + Epoxy Nippe Warna Abu )
1 Kolom IWF 150.75.5.7 ( 168 kg/12m1 ) ( 9 batang x 168 kg ) kg 1,512.00 Rp 28,000 Rp 42,336,000 2.63% - 0.00% - 0.00% - 0.00% 0.00%
2 Pelat landas kolom t = 12 mm ( 300 x 200 ) kg 146.95 Rp 28,000 Rp 4,114,656 0.26% - 0.00% - 0.00% - 0.00% 0.00%
3 Baut angker dia 19 panjang 60 cm + pasang + sengkang ( 26 titik x 4 buah ) bh 104.00 Rp 175,000 Rp 18,200,000 1.13% - 0.00% - 0.00% - 0.00% 0.00%
4 Kuda kuda IWF 150.75.5.7 ( 168 kg/12m1 ) ( 14 batang x 168 kg ) kg 2,352.00 Rp 28,000 Rp 65,856,000 4.08% - 0.00% - 0.00% - 0.00% 0.00%
5 Detail 1 nok kuda - kuda
- IWF150.75.5.7 ( Ongkos kerja ) / 0,3 m kg 29.40 Rp 28,000 Rp 823,200 0.05% - 0.00% - 0.00% - 0.00% 0.00%
- Pelat penyambung kuda - kuda t = 12 mm ( 0,4m x 0,075m x 2bh x 7 unit ) kg 39.56 Rp 28,000 Rp 1,107,792 0.07% - 0.00% - 0.00% - 0.00% 0.00%
- Baut 16 HTB ( 12 buah x 8 unit ) bh 96.00 Rp 27,500 Rp 2,640,000 0.16% - 0.00% - 0.00% - 0.00% 0.00%
6 Detail 2 kearah kuda - kuda
- IWF150.75.5.7 ( Ongkos kerja ) kg - Rp - 0.00%
- Pelat penyambung kuda - kuda t = 12 mm ( 0,6m x 0,075m x 2bh x 7 unit ) kg 59.35 Rp 28,000 Rp 1,661,688 0.10% - 0.00% - 0.00% - 0.00% 0.00%
- Baut 16 HTB ( 12 buah 2 x 7 unit ) bh 168.00 Rp 27,500 Rp 4,620,000 0.29% - 0.00% - 0.00% - 0.00% 0.00%
7 Regel Hollow 50.100 tebal 3mm ( 42,39 kg x 10 ) kg 423.90 Rp 27,500 Rp 11,657,250 0.72% - 0.00% - 0.00% - 0.00% 0.00%
8 Gording C 125.50.20.2,3 ( 27,1 x 143 batang ) kg 3,875.30 Rp 28,000 Rp 108,508,400 6.73% - 0.00% - 0.00% - 0.00% 0.00%
9 Pelat t = 6 mm dudukan gording ( 0,1m x 0,2m x 154 buah) kg 145.07 Rp 28,000 Rp 4,061,904 0.25% - 0.00% - 0.00% - 0.00% 0.00%
10 Baut gording 12 mm HTB ( 154 x 4 bh ) bh 616.00 Rp 28,000 Rp 17,248,000 1.07% - 0.00% - 0.00% - 0.00% 0.00%
11 Ikatan angin dia 13 ulir ( 12,5 kg x 12 btg ) kg 150.00 Rp 27,500 Rp 4,125,000 0.26% - 0.00% - 0.00% - 0.00% 0.00%
12 Spanskroef dia 16 mm bh 12.00 Rp 225,000 Rp 2,700,000 0.17% - 0.00% - 0.00% - 0.00% 0.00%
13 Trekstang dia 13 mm + @ 2 buah baut 12 mm HTB kg 300.00 Rp 27,500 Rp 8,250,000 0.51% - 0.00% - 0.00% - 0.00% 0.00%
Baut 12 mm HTB ( 20 x 2 x 6 x 2 ) bh 480.00 Rp 27,500 Rp 13,200,000 0.82% - 0.00% - 0.00% - 0.00% 0.00%
14 Penutup gording arah ampig C 125.50.20.2,3 ( 27,1 x 8 lente ) kg 216.80 Rp 28,000 Rp 6,070,400 0.38% - 0.00% - 0.00% - 0.00% 0.00%

SUB TOTAL PEKERJAAN STRUKTUR BAJA - FUNCTION HALL Rp 317,180,290 19.667% 0.000% 0.000% 0.000% 0.00%

XII. PEKERJAAN DINDING - FUNCTION HALL

1 Dinding bata plester + aci + cat ( 2,4m x 3m x 10 unit ) m2 72.00 Rp 475,000 Rp 34,200,000 2.12% - 0.00% - 0.00% - 0.00% 0.00%
2 Dinding kaca tempered 12 mm ( Volume opname lapangan ) m2 180.00 Rp 1,250,000 Rp 225,000,000 13.95% - 0.00% - 0.00% - 0.00% 0.00%
3 Pintu kaca unit 4.00 Rp 12,500,000 Rp 50,000,000 3.10% - 0.00% - 0.00% - 0.00% 0.00%

SUB TOTAL PEKERJAAN DINDING - FUNCTION HALL Rp 309,200,000 19.172% 0.000% 0.000% 0.000% 0.00%

XIII. PEKERJAAN LANTAI - FUNCTION HALL

Area function
1 Floor hardener Natural 3kg/m2 ( 42,5m x 12m ) m2 348.00 Rp 65,000 Rp 22,620,000 1.40% - 0.00% - 0.00% - 0.00% 0.00%

SUB TOTAL PEKERJAAN LANTAI - FUNCTION HALL Rp 22,620,000 1.403% 0.000% 0.000% 0.000% 0.00%

XIV. PEKERJAAN PENUTUP ATAP - FUNCTION HALL

1 Penutup atap USR Galvalume t= 0.4 mm tct ( (9,565m + 1m) x 2 x 39 ) m2 824.00 Rp 175,000 Rp 144,200,000 8.94% - 0.00% - 0.00% - 0.00% 0.00%
2 Nok atap USR galvalume t = 0,4 mm tct m1 39.00 Rp 175,000 Rp 6,825,000 0.42% - 0.00% - 0.00% - 0.00% 0.00%
4 Foil / Almunium Foil tebal 3mm Foam ( 9,565 x 2 x 39 x1,1 ) m2 820.68 Rp 105,000 Rp 86,171,085 5.34% - 0.00% - 0.00% - 0.00% 0.00%

SUB TOTAL PEKERJAAN PENUTUP ATAP - FUNCTION HALL Rp 237,196,085 14.708% 0.000% 0.000% 0.000% 0.00%

XV. PEKERJAAN LAIN - LAIN - FUNCTION HALL

1 Plafond teakwood ( 7,25 x 2 x 39 ) + ( 2,25 x 2 x 39 ) m2 741.00 Rp 225,000 Rp 166,725,000 10.34% - 0.00% - 0.00% - 0.00% 0.00%
2 Plafond ampig m2 49.50 Rp 265,000 Rp 13,117,500 0.81% - 0.00% - 0.00% - 0.00% 0.00%
Cat duco IWF 150.75.5.7 ( Tidak di finish / Cat duco ) m1 143.20 Rp 125,000 Rp 17,900,000 1.11% - 0.00% - 0.00% - 0.00% 0.00%
3 Talang air
- Pelat galvanis t = 1,2 mm, U 15x30x15 m1 39.00 Rp 750,000 Rp 29,250,000 1.81% - 0.00% - 0.00% - 0.00% 0.00%
- Pipa 3" + corong pelat ( PVC wavin AW putih ) bh 13.00 Rp 275,000 Rp 3,575,000 0.22% - 0.00% - 0.00% - 0.00% 0.00%

SUB TOTAL PEKERJAAN LAIN - LAIN - FUNCTION HALL Rp 230,567,500 14.297% 0.000% 0.000% 0.000% 0.00%

XVI. PEKERJAAN TANAH & GALIAN - ART SPACE

1 Galian tanah pilecap m3 46.80 Rp 125,000 Rp 5,850,000 0.36% - 0.00% - 0.00% - 0.00% 0.00%
2 Galian tanah pondasi batu kali m3 122.55 Rp 125,000 Rp 15,318,875 0.95% - 0.00% - 0.00% - 0.00% 0.00%
3 Galian tanah tie beam m3 43.51 Rp 125,000 Rp 5,438,925 0.34% - 0.00% - 0.00% - 0.00% 0.00%
4 Urugan tanah bekas galian pile cap m3 39.89 Rp 32,500 Rp 1,296,360 0.08% - 0.00% - 0.00% - 0.00% 0.00%
4 Urugan tanah bekas galian pondasi batu kali m3 75.42 Rp 32,500 Rp 2,451,020 0.15% - 0.00% - 0.00% - 0.00% 0.00%

Page 3 of 5
RENCANA ANGGARAN BIAYA
GRENPOD
ALAM SUTERA TANGERANG

PT GRIYA INDAH PERSADA PROGRESS Progress

Harga Total Per
No. NAMA PEKERJAAN Satuan LALU SEKARANG KUMULATIF REMARKS
Vol. Satuan Harga % Item
( Rp ) ( Rp ) Vol. % Vol. % Vol. % %
5 Urugan pasir bawah pondasi batu kali m3 6.13 Rp 300,000 Rp 1,838,265 0.11% - 0.00% - 0.00% - 0.00% 0.00%
6 Urugan pasir bawah lantai ruangan t = 5 cm m3 35.34 Rp 300,000 Rp 10,602,870 0.66% - 0.00% - 0.00% - 0.00% 0.00%
7 Pemadatan tanah m2 706.86 Rp 15,000 Rp 10,602,870 0.66% - 0.00% - 0.00% - 0.00% 0.00%

SUB TOTAL PEKERJAAN TANAH & GALIAN - ART SPACE Rp 53,399,185 3.311% 0.000% 0.000% 0.000% 0.00%

XVII. PEKERJAAN PONDASI & STRUKTUR BETON - ART SPACE

Beton K-300 site mix + Fosroc additive / K-300 Ready Mix
1 Pondasi strouss pile dia Ø300 L=6000mm
- Strouss pile 48 titik m1 288.00 Rp 102,000 Rp 29,376,000 1.82% - 0.00% - 0.00% - 0.00% 0.00%
- Beton m3 20.37 Rp 1,275,000 Rp 25,966,286 1.61% - 0.00% - 0.00% - 0.00% 0.00%
- Besi ( 6D13 , Ø10-150 spiral ) kg 2,921.03 Rp 17,750 Rp 51,848,217 3.21% - 0.00% - 0.00% - 0.00% 0.00%
2 Pondasi batu kali ( 0,50m x 1m x 94,27m ) m3 47.14 Rp - Rp - 0.00% - 0.00% - 0.00% - 0.00% #DIV/0!
3 Lantai kerja tie beam ( 217.557 m x 0,3m x 0,05m ) m3 3.26 Rp 750,000 Rp 2,447,516 0.15% - 0.00% - 0.00% - 0.00% 0.00%
4 Tie Beam (40x20 8d13 ulir, ring d8 ) x panjang sloof
- beton (0,4m x 0,2m x 217.557 m) m3 17.40 Rp 1,275,000 Rp 22,190,814 1.38% - 0.00% - 0.00% - 0.00% 0.00%
- besi kg 2,443.11 Rp 17,750 Rp 43,365,242 2.69% - 0.00% - 0.00% - 0.00% 0.00%
- bekisting ( 1m x 217.557m ) m2 217.56 Rp 225,000 Rp 48,950,325 3.04% - 0.00% - 0.00% - 0.00% 0.00%
5 Pilecap
- beton ( 0,6m x 1,2m x 0,4m x 24 unit ) m3 6.91 Rp 1,275,000 Rp 8,812,800 0.55% - 0.00% - 0.00% - 0.00% 0.00%
- besi d13ulir kg 909.79 Rp 17,750 Rp 16,148,784 1.00% - 0.00% - 0.00% - 0.00% 0.00%
- bekisting m2 34.56 Rp 225,000 Rp 7,776,000 0.48% - 0.00% - 0.00% - 0.00% 0.00%
6 Kolom beton pedestal
- beton m3 2.16 Rp 1,275,000 Rp 2,754,000 0.17%
- besi ( 8d16 ulir panjang 1m, ring 0,2m x 0,3m ) x 24 kg 462.27 Rp 17,750 Rp 8,205,230 0.51% - 0.00% - 0.00% - 0.00% 0.00%
- bekisting m2 28.80 Rp 225,000 Rp 6,480,000 0.40%
7 Plat beton t = 12 cm
- pasang plastik cor beton m2 706.86 Rp 5,000 Rp 3,534,290 0.22% - 0.00% - 0.00% - 0.00% 0.00%
- beton m3 84.82 Rp 1,275,000 Rp 108,149,274 6.71% - 0.00% - 0.00% - 0.00% 0.00%
- besi dia 8 - 15 1 lapis kg 3,716.76 Rp 17,750 Rp 65,972,405 4.09% - 0.00% - 0.00% - 0.00% 0.00%

SUB TOTAL PEKERJAAN PONDASI & STRUKTUR BETON - ART SPACE Rp 451,977,183 28.025% 0.000% 0.000% 0.000% 0.00%

XVIII. PEKERJAAN STRUKTUR BAJA - ART SPACE

( Baja dibersihkan + Epoxy Nippe Warna Abu )
1 Kolom IWF 200.200.8.12 ( 598.45 kg/12m1 ) kg 6,582.95 Rp 27,500 Rp 181,031,125 11.23% - 0.00% - 0.00% - 0.00% 0.00%
2 Pelat landas kolom t = 16 mm ( 250 x 250 ) kg 188.40 Rp 30,000 Rp 5,652,000 0.35% - 0.00% - 0.00% - 0.00% 0.00%
3 Baut angker dia 19 panjang 60 cm + pasang + sengkang ( 24 titik x 4 buah ) bh 96.00 Rp 175,000 Rp 16,800,000 1.04% - 0.00% - 0.00% - 0.00% 0.00%
4 Balok Mezzanine IWF 300.150.6,5.9 ( 440,67 kg/12m1 ) kg 7,989.24 Rp 27,500 Rp 219,704,016 13.62% - 0.00% - 0.00% - 0.00% 0.00%
5 Balok Mezzanine IWF 250.125.6.9 ( 354,76 kg/12m1 ) kg 7,329.43 Rp 27,500 Rp 201,559,333 12.50% - 0.00% - 0.00% - 0.00% 0.00%
6 Balok Regel IWF 150.75.5.7 ( 168.15 kg/12m1 ) kg 1,997.58 Rp 27,500 Rp 54,933,449 3.41% - 0.00% - 0.00% - 0.00% 0.00%
7 Rafter IWF 250.125.6.9 ( 354.76 kg/12m1 ) kg 177.38 Rp 27,500 Rp 4,877,950 0.30% - 0.00% - 0.00% - 0.00% 0.00%
8 Gording C 200.75.20.3,2 kg 3,964.28 Rp 27,500 Rp 109,017,769 6.76% - 0.00% - 0.00% - 0.00% 0.00%
9 Regel Hollow 50.100 tebal 3mm kg 1,097.79 Rp 27,500 Rp 30,189,322 1.87% - 0.00% - 0.00% - 0.00% 0.00%
10 End plate, gusset, cleat gording kg 6,281.17 Rp 27,500 Rp 172,732,280 10.71% - 0.00% - 0.00% - 0.00% 0.00%
10 Baut penyambung kolom & balok mezzanine 16 mm HTB bh 864.00 Rp 26,000 Rp 22,464,000 1.39% - 0.00% - 0.00% - 0.00% 0.00%
10 Baut penyambung balok mezzanine 16 mm HTB bh 216.00 Rp 26,000 Rp 5,616,000 0.35% - 0.00% - 0.00% - 0.00% 0.00%
10 Baut penyambung regel 16 mm HTB bh 96.00 Rp 26,000 Rp 2,496,000 0.15% - 0.00% - 0.00% - 0.00% 0.00%
10 Baut penyambung rafter 16 mm HTB bh 120.00 Rp 26,000 Rp 3,120,000 0.19% - 0.00% - 0.00% - 0.00% 0.00%
10 Baut gording 12 mm HTB bh 288.00 Rp 26,000 Rp 7,488,000 0.46% - 0.00% - 0.00% - 0.00% 0.00%
11 Ikatan angin dia 13 ulir ( 12,5 kg x 12 btg ) kg 160.39 Rp 27,500 Rp 4,410,818 0.27% - 0.00% - 0.00% - 0.00% 0.00%
12 Spanskroef dia 16 mm bh 12.00 Rp 225,000 Rp 2,700,000 0.17% - 0.00% - 0.00% - 0.00% 0.00%
13 Trekstang dia 13 mm + @ 2 buah baut 12 mm HTB kg 226.42 Rp 27,500 Rp 6,226,617 0.39% - 0.00% - 0.00% - 0.00% 0.00%
14 Plat beton mezzanine t = 12 cm ( include shear connector )
- Smartdeck 0.70 BMT Galvanize Z 275 ex. Bluescope Steel m2 487.82 Rp 250,000 Rp 121,954,500 7.56% - 0.00% - 0.00% - 0.00% 0.00%
- beton m3 58.54 Rp 1,275,000 Rp 74,636,154 4.63% - 0.00% - 0.00% - 0.00% 0.00%
- Connector d10-300 kg 478.71 Rp 17,750 Rp 8,497,142 0.53% - 0.00% - 0.00% - 0.00% 0.00%
- wiremesh m8 - 15 1 lapis m2 487.82 Rp 225,000 Rp 109,759,050 6.81% - 0.00% - 0.00% - 0.00% 0.00%
15 Tangga beton (2 unit)
- beton m3 6.61 Rp 1,275,000 Rp 8,430,300 0.52% - 0.00% - 0.00% - 0.00% 0.00%
- besi kg 1,364.71 Rp 17,750 Rp 24,223,674 1.50% - 0.00% - 0.00% - 0.00% 0.00%
- bekisting m2 52.49 Rp 225,000 Rp 11,809,800 0.73% - 0.00% - 0.00% - 0.00% 0.00%

SUB TOTAL PEKERJAAN STRUKTUR BAJA - ART SPACE Rp 1,410,329,298 87.449% 0.000% 0.000% 0.000% 0.00%

VIX. PEKERJAAN DINDING - ART SPACE

1 Dinding bata plester + aci + cat m2 134.30 Rp 225,000 Rp 30,217,624 1.87% - 0.00% - 0.00% - 0.00% 0.00%
2 Dinding kaca tempered 12 mm ( Volume opname lapangan ) m2 259.18 Rp 1,250,000 Rp 323,970,625 20.09% - 0.00% - 0.00% - 0.00% 0.00%
3 Pintu kaca unit 3.00 Rp 12,500,000 Rp 37,500,000 2.33% - 0.00% - 0.00% - 0.00% 0.00%

SUB TOTAL PEKERJAAN DINDING - ART SPACE Rp 391,688,249 24.287% 0.000% 0.000% 0.000% 0.00%

XX. PEKERJAAN LANTAI - ART SPACE

1 Area art space
- Floor hardener 3kg/m2 m2 1,161.33 Rp 65,000 Rp 75,486,580 0.80% - 0.00% - 0.00% - 0.00% 0.00%

SUB TOTAL PEKERJAAN LANTAI - ART SPACE Rp 75,486,580 0.802% 0.000% 0.000% 0.000% 0.00%

XXI. PEKERJAAN PENUTUP ATAP - ART SPACE

1 Penutup atap USR Galvalume t= 0.4 mm tct m2 787.67 Rp 175,000 Rp 137,842,250 8.55% - 0.00% - 0.00% - 0.00% 0.00%
2 Skylight kaca laminate 5 + 5mm m2 221.67 Rp 1,500,000 Rp 332,500,500 20.62% - 0.00% - 0.00% - 0.00% 0.00%
4 Foil / Almunium Foil tebal 3mm Foam m2 787.67 Rp 105,000 Rp 82,705,350 5.13% - 0.00% - 0.00% - 0.00% 0.00%

SUB TOTAL PEKERJAAN PENUTUP ATAP - ART SPACE Rp 553,048,100 34.292% 0.000% 0.000% 0.000% 0.00%

XXII. PEKERJAAN LAIN - LAIN - ART SPACE

1 Plafond teakwood white oak m2 706.85 Rp 275,000 Rp 194,383,750 12.05% - 0.00% - 0.00% - 0.00% 0.00%
2 Talang air
- Pelat galvanis t = 1,2 mm, U 15x30x15 m1 94.25 Rp 750,000 Rp 70,685,250 4.38% - 0.00% - 0.00% - 0.00% 0.00%
- Pipa 4" + corong pelat ( PVC wavin AW putih ) termasuk aksesosis fitting m1 72.00 Rp 375,000 Rp 27,000,000 1.67% - 0.00% - 0.00% - 0.00% 0.00%

SUB TOTAL PEKERJAAN LAIN - LAIN - ART SPACE Rp 292,069,000 18.110% 0.000% 0.000% 0.000% 0.00%

XXIII. PEKERJAAN STRUKTURAL R. POMPA & GWT

1 Galian Tanah m3 503.82 Rp 125,000 Rp 62,977,125 - 0.00% - 0.00% - 0.00% #DIV/0!
2 Urug pasir 10 cm dibawah slab m3 11.96 Rp 300,000 Rp 3,589,050 - 0.00% - 0.00% - 0.00% #DIV/0!
3 Buang tanah galian keluar m3 503.82 Rp 10,000 Rp 5,038,170 - 0.00% - 0.00% - 0.00% #DIV/0!
4 Beton Slab bawah t = 15 cm (R. Pompa)
- pasang plastik cor beton m2 34.44 Rp 5,000 Rp 172,175 - 0.00% - 0.00% - 0.00% #DIV/0!
- Beton K300 m3 5.17 Rp 1,275,000 Rp 6,585,694 - 0.00% - 0.00% - 0.00% #DIV/0!
- besi dia 10 - 20 2 lapis kg 595.16 Rp 17,750 Rp 10,564,002 - 0.00% - 0.00% - 0.00% #DIV/0!
5 Beton Slab bawah t = 20 cm (GWT)
- pasang plastik cor beton m2 86.62 Rp 25,000 Rp 2,165,500 - 0.00% - 0.00% - 0.00% #DIV/0!
- Beton K300 m3 17.32 Rp 1,275,000 Rp 22,088,100 - 0.00% - 0.00% - 0.00% #DIV/0!
- besi dia 10 - 20 2 lapis kg 1,996.12 Rp 17,750 Rp 35,431,155 - 0.00% - 0.00% - 0.00% #DIV/0!
6 Dinding Beton t = 20 cm (GWT)
- bekisting m2 495.60 Rp 225,000 Rp 111,510,000 - 0.00% - 0.00% - 0.00% #DIV/0!
- Beton K300 m3 49.56 Rp 1,275,000 Rp 63,189,000 - 0.00% - 0.00% - 0.00% #DIV/0!

Page 4 of 5
RENCANA ANGGARAN BIAYA
GRENPOD
ALAM SUTERA TANGERANG

PT GRIYA INDAH PERSADA PROGRESS Progress

Harga Total Per
No. NAMA PEKERJAAN Satuan LALU SEKARANG KUMULATIF REMARKS
Vol. Satuan Harga % Item
( Rp ) ( Rp ) Vol. % Vol. % Vol. % %
- besi dia 10 - 20 2 lapis kg 5,710.45 Rp 17,750 Rp 101,360,426 - 0.00% - 0.00% - 0.00% #DIV/0!
7 Pekerjaan Balok atas B1 (13x30) (GWT)
- bekisting m2 15.77 Rp 225,000 Rp 3,547,800 - 0.00% - 0.00% - 0.00% #DIV/0!
- Beton K300 m2 0.84 Rp 1,275,000 Rp 1,074,060 - 0.00% - 0.00% - 0.00% #DIV/0!
- besi 6D13 - Ø8-200 m3 186.88 Rp 17,750 Rp 3,317,176 - 0.00% - 0.00% - 0.00% #DIV/0!
8 Beton Slab atas t = 20 cm (R. Pompa & GWT)
- bekisting m2 119.64 Rp 225,000 Rp 26,917,875 - 0.00% - 0.00% - 0.00% #DIV/0!
- Beton K300 m3 23.93 Rp 1,275,000 Rp 30,506,925 - 0.00% - 0.00% - 0.00% #DIV/0!
- besi dia 10 - 20 2 lapis kg 2,756.94 Rp 17,750 Rp 48,935,652 - 0.00% - 0.00% - 0.00% #DIV/0!
9 Ruang Sumpit Pump (1000x1000x1000)
- bekisting m2 6.00 Rp 225,000 Rp 1,350,000 - 0.00% - 0.00% - 0.00% #DIV/0!
- Beton K300 m3 0.80 Rp 1,275,000 Rp 1,020,000 - 0.00% - 0.00% - 0.00% #DIV/0!
- besi 6D13 - Ø8-200 kg 92.18 Rp 17,750 Rp 1,636,165 - 0.00% - 0.00% - 0.00% #DIV/0!
10 Dinding bata plester + aci + cat m2 30.25 Rp 225,000 Rp 6,806,250
11 Balok latei 13/20 tengah dan atas (R. Pompa)
- bekisting m2 6.34 Rp 225,000 Rp 1,426,500 - 0.00% - 0.00% - 0.00% #DIV/0!
- Beton K300 m3 10.46 Rp 1,275,000 Rp 13,337,775 - 0.00% - 0.00% - 0.00% #DIV/0!
- besi 6D13 - Ø8-200 kg 1,100.74 Rp 17,750 Rp 19,538,076 - 0.00% - 0.00% - 0.00% #DIV/0!
12 Kolom 13/25 (R. Pompa)
- bekisting m2 18.80 Rp 225,000 Rp 4,230,000 - 0.00% - 0.00% - 0.00% #DIV/0!
- Beton K300 m3 14.29 Rp 1,275,000 Rp 18,217,200 - 0.00% - 0.00% - 0.00% #DIV/0!
- besi 6D13 - Ø8-200 kg 1,574.86 Rp 17,750 Rp 27,953,848 - 0.00% - 0.00% - 0.00% #DIV/0!

SUB TOTAL PEKERJAAN STRUKTURAL R. POMPA & GWT Rp 634,485,699 0.000% 0.000% 0.000% 0.000% #DIV/0!

XVII. PEKERJAAN STRUKTUR BANGUNAN UTILITAS

1 Galian tanah m3 129.96 Rp 125,000 Rp 16,245,000 - 0.00% - 0.00% - 0.00% #DIV/0!
2 Urugan Tanah Kembali m3 92.22 Rp 32,500 Rp 2,997,150 - 0.00% - 0.00% - 0.00% #DIV/0!
3 Pondasi strouss pile dia Ø300 L=6000mm
- Strouss pile (18 TITIK) m1 108.00 Rp 102,000 Rp 11,016,000 0.68% - 0.00% - 0.00% - 0.00% 0.00%
- Beton m3 7.64 Rp 1,275,000 Rp 9,737,357 0.60% - 0.00% - 0.00% - 0.00% 0.00%
- Besi ( 6D13 , Ø10-150 spiral ) kg 1,095.38 Rp 17,750 Rp 19,443,081 1.21% - 0.00% - 0.00% - 0.00% 0.00%
4 Pondasi batu kali m3 35.94 Rp - Rp - 0.00% - 0.00% - 0.00% - 0.00% #DIV/0!
5 Pasir urug t=100mm m3 0.88 Rp 300,000 Rp 264,600 0.02% - 0.00% - 0.00% - 0.00% 0.00%
6 Lantai kerja pile cap m3 0.44 Rp 750,000 Rp 330,750 0.02% - 0.00% - 0.00% - 0.00% 0.00%
7 Pilecap
- beton ( 0,5m x 0.5m x 0,4m x 18 unit ) m3 1.80 Rp 1,275,000 Rp 2,295,000 0.14% - 0.00% - 0.00% - 0.00% 0.00%
- besi d13ulir kg 330.07 Rp 17,750 Rp 5,858,728 0.36% - 0.00% - 0.00% - 0.00% 0.00%
- bekisting m2 36.00 Rp 225,000 Rp 8,100,000 0.50% - 0.00% - 0.00% - 0.00% 0.00%
8 Kolom
- beton ( 0,25m x 0,25m x 5m x 18 unit ) m3 5.63 Rp 1,275,000 Rp 7,171,875 0.44% - 0.00% - 0.00% - 0.00% 0.00%
- besi 8d13ulir kg 788.72 Rp 17,750 Rp 13,999,701 0.87% - 0.00% - 0.00% - 0.00% 0.00%
- bekisting m2 90.00 Rp 225,000 Rp 20,250,000 1.26% - 0.00% - 0.00% - 0.00% 0.00%
9 Ground Beam
- beton ( 0,4m x 0,25m x 118,65m ) m3 11.87 Rp 1,275,000 Rp 15,127,875 0.94% - 0.00% - 0.00% - 0.00% 0.00%
- besi kg 2,315.86 Rp 17,750 Rp 41,106,461 2.55% - 0.00% - 0.00% - 0.00% 0.00%
- bekisting m2 124.58 Rp 225,000 Rp 28,031,063 1.74% - 0.00% - 0.00% - 0.00% 0.00%
10 Slab t=200
- beton m3 24.14 Rp 1,275,000 Rp 30,783,600 1.91% - 0.00% - 0.00% - 0.00% 0.00%
- besi d13-150 kg 3,409.78 Rp 17,750 Rp 60,523,542 3.75% - 0.00% - 0.00% - 0.00% 0.00%
- bekisting m2 124.58 Rp 225,000 Rp 28,031,063 1.74% - 0.00% - 0.00% - 0.00% 0.00%
11 Balok
- beton ( 0,3m x 0,25m x 162,45m ) m3 12.18 Rp 1,275,000 Rp 15,534,281 0.96% - 0.00% - 0.00% - 0.00% 0.00%
- besi kg 1,683.19 Rp 17,750 Rp 29,876,708 1.85% - 0.00% - 0.00% - 0.00% 0.00%
- bekisting m2 138.08 Rp 225,000 Rp 31,068,563 1.93% - 0.00% - 0.00% - 0.00% 0.00%
12 Pelat beton t=120mm
- beton m3 26.35 Rp 1,275,000 Rp 33,594,210 2.08% - 0.00% - 0.00% - 0.00% 0.00%
- besi Ø10-150 kg 3,647.65 Rp 17,750 Rp 64,745,709 4.01% - 0.00% - 0.00% - 0.00% 0.00%
- bekisting m2 219.57 Rp 225,000 Rp 49,403,250 3.06% - 0.00% - 0.00% - 0.00% 0.00%
13 Listplang beton
- beton m3 5.75 Rp 1,275,000 Rp 7,331,760 0.45% - 0.00% - 0.00% - 0.00% 0.00%
- besi Ø10-150 kg 398.01 Rp 17,750 Rp 7,064,747 0.44% - 0.00% - 0.00% - 0.00% 0.00%
- bekisting m2 95.84 Rp 225,000 Rp 21,564,000 1.34% - 0.00% - 0.00% - 0.00% 0.00%
14 Floor hardener Natural 3kg/m2 m2 219.57 Rp 65,000 Rp 14,272,050 0.88% - 0.00% - 0.00% - 0.00% 0.00%

SUB TOTAL PEKERJAAN STRUKTUR BANGUNAN UTILITAS Rp 595,768,124 35.748% 0.000% 0.000% 0.000% 0.00%

Page 5 of 5