PT.

Estrella delapan belas indonesia

Proyek Pembangunan Grand Whiz Poins square

RENCANA ANGGARAN PELAKSANAAN - ARSITEKTUR #REF!

Estimate
No Item Pekerjaan Unit Quantity
(Total)
A PEKERJAAN MORTAR&HEBEL
1 Pasang Hebel T:10cm m2 #REF!
2 Pasang Hebel T:7.5cm m2
3 Pekerjaan plester m2 #REF!
4 Pekerjaan Aci m2 #REF!
5 Kolom Praktis btg 1,070.28

6 #REF!
Pekerjaan Keramik dinding&lantai m2
7 raised floor lt 23 T:25cm m2 1,011.25
TOTAL KEBUTUHAN
Hebel BCM 863 BCM 802
(m3) Lem Hebel (zak 40kg) Acian(zak 40 kg)
5.000

#REF! #REF!
#VALUE! #VALUE!

#REF!
150.12

102.00 102.00
#REF! #REF! #REF!
 BCM 861 BCM 882
Plesteran (zak 50kg) k dinding (zak 40kg)
0.050 0.050

#REF!

749.52

#REF!

#REF! #REF!
 PT. Estrella delapan belas indonesia
Proyek Pembangunan Grand Whiz Poins square

No Item Pekerjaan Unit

B1 PEKERJAAN LANGIT-LANGIT GYPSUM FLAT

Plafond gypsum 9 mm ex.Jayaboard fin.cat warna putih
1 m2
ex.Jotun - Jotaplast lt Ground
Plafond gypsum 9 mm ex.Jayaboard fin.cat warna beige
2 ex.Jotun - Majestic True Beauty Sheen lt upper ground m2

Plafon gipsum 9 mm ex.Jayaboard fin.cat warna putih ex.Jotun

- Majestic True Beauty Sheen,
Soft Fibre suspended ceiling ex. Armstrong - Soundscapes
m2
Shapes area Meeting Room,
Pre-function Room (lt6)

Fibre Cement Panel ex. Conwood

4 Plafon gypsum Wet Area 9 mm ex.Jayaboard fin. cat Jotun - m2

Majestic True Beauty Sheen
Area Lobby, Lounge, Foyer (lt6)
5 gypsum 9 mm Spa, Restaurant m2
Plafon gipsum 9 mm ex.Jayaboard fin.cat warna putih ex.Jotun
6
- Jotaplast area Service Area, Kitchen (lt6) m2

7 Plafon gipsum Wet Area 9 mm ex.Jayaboard fin. cat Jotun - m2

Jotaplast, area public toilet& mushola (lt6)
Plafon gipsum Wet Area 9 mm ex.Jayaboard fin. cat Jotun - m2
8 Jotaplast, area Service Toilet &loundry (lt6)
Plafon gipsum wet area 9 mm ex.Jayaboard fin.cat warna putih m2
9 ex.Jotun - Jotaplast, area office lt(6)

10 Plafon gipsum 9 mm ex.Jayaboard fin.cat warna putih ex.Jotun m2

- Majestic True Beauty Sheen/Matt area unit hotel (lt 23)

11 Plafon gipsum Wet Area 9 mm ex.Jayaboard fin.cat warna putih m2

ex.Jotun - Jotaplast area toilet unit hotel (lt 23)

12 Plafon gipsum 9 mm ex.Jayaboard fin.cat warna putih ex.Jotun m2

- Jotaplast area Lift Lobby & Koridor (lt 23)
file:///var/www/apps/conversion/tmp/scratch_5/351831598.xlsx
4 / 23 Revisi ke : 0
 PT. Estrella delapan belas indonesia
Proyek Pembangunan Grand Whiz Poins square

No Item Pekerjaan Unit

13 Beton ekspos aci halus fin.cat warna putih ex.Jotun - Jotaplast m2

area house keeping (lt23)

14 Plafon gipsum 9 mm ex.Jayaboard fin.cat warna putih ex.Jotun m2

- Jotaplast area office (lt23)

15 Plafon gipsum 9 mm ex.Jayaboard fin.cat warna putih ex.Jotun m2

- Majestic True Beauty Sheen/Matt area unit hotel (lt 25)

16 Plafon gipsum Wet Area 9 mm ex.Jayaboard fin.cat warna putih m2

ex.Jotun - Jotaplast area toilet unit hotel (lt 25)

17 Plafon gipsum 9 mm ex.Jayaboard fin.cat warna putih ex.Jotun m2

- Jotaplast area Lift Lobby & Koridor (lt 25)

18 Beton ekspos aci halus fin.cat warna putih ex.Jotun - Jotaplast m2

area house keeping (lt25)
TOTAL KEBU
B2 PEKERJAAN LANGIT-LANGIT GYPSUM DROP

file:///var/www/apps/conversion/tmp/scratch_5/351831598.xlsx
5 / 23 Revisi ke : 0
 Estimate Gypsum Board 9mm Hollow t:45mm skrup gypsum
Quantity 1200x2400 40x40x400
(Total) lbr btg kg
5,730.86

12.00 4.38 14.00 2.00

39.87 14.55 45.00 6.00

546.91 199.62 616.00 83.00

217.83 79.51 246.00 33.00

274.77 100.29 310.00 42.00

160.00 58.40 180.00 24.00

48.93 17.86 56.00 8.00

75.65 27.61 86.00 12.00

73.33 26.77 83.00 11.00

1,353.32 493.96 1,523.00 203.00

233.36 85.18 263.00 36.00

384.13 140.21 433.00 58.00

file:///var/www/apps/conversion/tmp/scratch_5/351831598.xlsx
6 / 23 Revisi ke : 0
 Estimate Gypsum Board 9mm Hollow t:45mm skrup gypsum
Quantity 1200x2400 40x40x400

35.70 13.03 41.00 6.00

110.05 40.17 124.00 17.00

1,478.58 539.68 1,664.00 222.00

256.42 93.59 289.00 39.00

392.37 143.22 442.00 59.00

37.64 13.74 43.00 6.00

TOTAL KEBUTUHAN 2092.00 6458.00 867.00

file:///var/www/apps/conversion/tmp/scratch_5/351831598.xlsx
7 / 23 Revisi ke : 0
 compound textile tape amplas kawat penggantung

zak roll m1 m1

1.00 1.00 1.00 60.00

1.00 2.00 1.00 200.00

10.00 28.00 7.00 2,735.00

4.00 11.00 3.00 1,090.00

5.00 14.00 4.00 1,374.00

3.00 8.00 2.00 800.00

1.00 3.00 1.00 245.00

2.00 4.00 1.00 379.00

2.00 4.00 1.00 367.00

25.00 68.00 17.00 6,767.00

5.00 12.00 3.00 1,167.00

7.00 20.00 5.00 1,921.00

file:///var/www/apps/conversion/tmp/scratch_5/351831598.xlsx
8 / 23 Revisi ke : 0
 compound textile tape amplas kawat penggantung

1.00 2.00 1.00 179.00

2.00 6.00 2.00 551.00

27.00 74.00 18.00 7,393.00

5.00 13.00 4.00 1,283.00

8.00 20.00 5.00 1,962.00

1.00 2.00 1.00 189.00

110.00 292.00 77.00 28662.00

file:///var/www/apps/conversion/tmp/scratch_5/351831598.xlsx
9 / 23 Revisi ke : 0
file:///var/www/apps/conversion/tmp/scratch_5/351831598.xlsx
10 / 23 Revisi ke : 0
 0.00

file:///var/www/apps/conversion/tmp/scratch_5/351831598.xlsx
11 / 23 Revisi ke : 0
PT. Estrella delapan belas indonesia
Proyek Pembangunan Grand Whiz Poins square

RENCANA PENGIRIMAN MATERIAL UTAMA

No Item Material Unit

PEKERJAAN DINDING
1 Hebel 10 cm bh
2 Hebel 7,5 cm bh
3 Mortar perekat hebel (MU-380) zak
4 Mortar plesteran (MU-301) zak
5 Mortar acian (MU-250) zak
6 Besi stek 10mm batang
7 Pipa conduit 15 mm u/ selongsong stek batang
8 Chemical Anchor FIS 380 tube
9 Kolom Praktis 60x70 mm batang
10 Kawat bendrat kg
11 Multiplex 9mm u/ bekisting kolom praktis lembar
12 Paku 7 cm kg
13 Paku 5 cm kg
14 Sterofoam 1 inch lembar
15 Aica Aibon kg
16 Mortar (MU-301) u/ cor kolom praktis zak
17 Portland Cement u/ cor kolom praktis zak
18 Balok kayu 8x12 cm u/ steiger batang

PEKERJAAN PERSIAPAN LANTAI

1 Hebel 10 cm u/ raised floor (semua lt.23) m3
2 Urugan pasir u/ leveling lantai m3
3 Mortar perekat hebel (MU-380) zak
4 Mortar (MU-301) u/ screed lantai zak

REKAPITULASI :
1 Hebel 10 cm bh
2 Hebel 7,5 cm bh
3 Mortar perekat hebel (MU-380) zak
4 Mortar plesteran (MU-301) zak
5 Mortar acian (MU-250) zak
 Total
Quantity 14/4 15/4 16/4 17/4 18/4 19/4

64,989 2,100 1,050

16,428
931 50
5,994 100
750 50
385 200
770
15
2,654
52 52
12 12
30 30
30 30
100
6 6
1,857 120
371
12 12

18,094
50
528
3,003

83,083 0 2,100 1,050 0 0 0

16,428 0 0 0 0 0 0
1,459 50 0 0 0 0 0
10,854 220 0 0 0 0 0
750 50 0 0 0 0 0
20/4 21/4 22/4 23/4 24/4 25/4

3,150 1,050 1,050 1,050 1,050 1,050

1,400 1,400 1,400 1,400 1,400 1,400
150 150

185
770
15
700 700

100

180 180
50 50

3,150 1,050 1,050 1,050 1,050 1,050

1,400 1,400 1,400 1,400 1,400 1,400
150 0 0 0 0 150
180 0 0 0 0 180
0 0 0 0 0 0
26/4 27/4 28/4 29/4 30/4 1/5

1,050 1,050 1,050 1,050 1,050 1,050

1,400 1,400 1,400 1,400 1,400 1,028
150
150 150 150 150

700

360
50

1,050 1,050 1,050 1,050 1,050 1,050

1,400 1,400 1,400 1,400 1,400 1,028
0 0 0 0 150 0
0 150 150 150 360 150
0 0 0 0 0 0
2/5 3/5 4/5 5/5 6/5 7/5

2,100 2,100 2,100 2,100 2,100 2,100

150
300 300 300 300 130
25

554

360
50

2,100 2,100 2,100 2,100 2,100 2,100

0 0 0 0 0 0
0 0 0 0 150 0
300 300 300 300 360 130
0 0 0 0 0 25
 Tanggal
8/5 9/5 10/5 11/5 12/5 13/5

2,100 2,100 2,100 2,100 2,100 2,100

150
130 260 300 260 260
25 50 50 50

360
50

240 240

2,100 2,100 2,100 2,100 2,100 2,100

0 0 0 0 0 0
0 0 0 0 150 0
130 260 300 500 360 500
25 50 0 50 0 50
Tanggal Pengiriman
14/5 15/5 16/5 17/5 18/5 19/5

2,100 2,100 2,100 2,100 2,100 2,100

131
300 260 260 260 260
50 50 50 50

180
100

2,100 2,100 2,100

8
150 150
240 240 240

4,200 2,100 4,200 2,100 4,200 2,100

0 0 0 0 0 0
0 150 0 0 0 281
300 500 260 500 260 420
0 50 50 50 50 0
20/5 21/5 22/5 23/5 24/5 25/5

2,100 2,100 2,100 2,100 939

260 260 260 260 260 114

50 50 50 50 50 50

117
21

2,100 2,100 2,100

8 8 8
150
240 240 240

4,200 2,100 4,200 2,100 3,039 0

0 0 0 0 0 0
0 0 0 150 0 0
260 500 260 500 260 471
50 50 50 50 50 50
26/5 27/5 28/5 29/5 30/5 31/5 1/6

2,100 2,100 1,294

8 2
78
240 240 240

2,100 0 2,100 0 1,294 0 0

0 0 0 0 0 0 0
0 0 78 0 0 0 0
0 240 0 240 0 240 0
0 0 0 0 0 0 0
2/6 3/6 4/6 5/6 6/6 7/6 8/6

240 123

0 0 0
0 0 0
0 0 0
240 0 123
0 0 0
9/6 10/6 11/6 12/6 13/6 14/6 15/6
16/6 17/6