Anda di halaman 1dari 23

RENCANA ANGGARAN BIAYA

PROYEK : PEMBANGUNAN GEDUNG SEKOLAH 4 LANTAI


LOKASI : DKI JAKARTA
PEMBERI TUGAS : PANITIA PEMBANGUNAN GEDUNG SEKOLAH SERBAGUNA
NO

ITEM PEKERJAAN

KODE
GBR

SAT.

HARGA
SATUAN
(Rp.)

FINAL
I.
1
2
3
4
5
6
7
8
9
10
11
12

Pekerjaan Persiapan & Pembersihan Akhir


Kantor Direksi di Lapangan
Kantor dan gudang sementara untuk pemborong & MCK
Pembuatan penutup area Proyek
Keamanan Proyek, Perlindungan Pekerja.
P3K dan Pemadam Kebakaran
Marking
Pengadaan Sumber Air Bersih. Air untuk keperluan pekerjaan
Pengadaan Listrik Kerja
Kebersihan dan kerapihan
Gambar terlaksana (As build drawing)
Photo-photo Kemajuan Pekerjaan dalam bentuk CD
Mobilisasi dan Demobilisasi
Pemborong diwajibkan mengadakan perbaikan jalan masuk Proyek

II. Pekerjaan Galian dan Pondasi


1 Galian tanah
a Pek.Galian Pondasi batu kali
b Pek.Galian Pondasi Pile Cape
c Pek.Galian tanah untuk Lift
d Pek.Galian tanah untuk Dump Waiter
e Galian tanah tie beam
2 Pasangan batu kali
a Pek.Pasangan Pondasi batu kali
b Pek.Urugan tanah kembali
c Pek.Urugan pasir bawah pondasi Pile Cape
d Pek.Urugan pasir bawah pondasi batu kali
e Pek.Urugan tanah Leveling lantai
f Pek.Buangan tanah Ex galian
III.A Pekerjaan Beton
1 Memotong Pile
2 Poor - PILE CAPE
a Lantai Kerja
b Beton Pile Cape
3 Tie Beam & Sloof
a Lantai Kerja (beton 1:2:3)
b Tie Beam S1 30 x 50
c Sloof S2 15 x 50
d Sloof S3 15 x 50
4 Balok Lt2
a R4 30 x 60 Sengkang memakai besi diameter 10mm dng jarak 200mm
b R5 30 x 50 Sengkang memakai besi diameter 10mm dng jarak 200mm
c R6 20 x 40
d Dump 15 x 20
5 Balok Lt3
a R4 30 x 60 Sengkang memakai besi diameter 10mm dng jarak 200mm
b R5 30 x 50 Sengkang memakai besi diameter 10mm dng jarak 200mm
c R6 20 x 40
d Dump 15 x 20
6 Balok Lt4
a R4 30 x 60
b R5 30 x 50
c R6 20 x 40
d Dump 15 x 20
7 Balok Atap
a R5 30 x 50
b R6 20 x 40
8 Ring Balok
a R6 20 x 40
b RB 15 x 20
9 Kolom Lantai 1 Sengkang memakai besi diameter 10mm dng jarak 200mm
a K3 30 x 30
b K2 50 x 50
c K2 25' x 100
d K1 50 x 50
e KP 10 x 10
10 Kolom Lantai 2 Sengkang memakai besi diameter 10mm dng jarak 200mm
a K3 30 x 30

1.00
1.00
50.00

ls
ls
m'

2,600,000.00
4,500,000.00
135,000.00

1.00
1.00
1.00
1.00
1.00
3.00
5.00
1.00
1.00

ls
ls
ls
ls
ls
set
roll
ls
ls

1,000,000.00
1,500,000.00
2,500,000.00
7,500,000.00
4,500,000.00
1,250,000.00
200,000.00
6,000,000.00
2,500,000.00

26.00
65.00
12.00
4.00
33.00

m3
m3
m3
m3
M3

20,800.00
20,800.00
20,800.00
20,800.00
20,800.00

5.00
15.00
3.00
4.00
286.00
1.00

m3
m3
m3
m3
M2
ls

648,000.00
27,000.00
134,200.00
134,200.00
45,000.00
1,000,000.00

54.00

Bh

85,000.00

2.00
20.250

m3
m3

640,000.00
2,150,000.00

2.350
19.00
3.000
2.000

m3
m3
m3
m3

640,000.00
2,551,500.00
2,482,000.00
2,482,000.00

17.500
7.500
6.000
0.200

m3
m3
m3
m3

2,762,000.00
2,830,000.00
2,675,000.00
2,675,000.00

17.500
7.500
6.000
0.200

m3
m3
m3
m3

2,655,000.00
2,830,000.00
2,675,000.00
2,675,000.00

15.000
9.000
6.000
0.100

m3
m3
m3
m3

2,655,000.00
2,830,000.00
2,675,000.00
2,675,000.00

12.000
6.000

m3
m3

2,830,000.00
2,675,000.00

5.500
0.800

m3
m3

2,675,000.00
2,675,000.00

2.000
3.000
1.000
8.300
2.000

m3
m3
m3
m3
m3

3,050,000.00
2,961,000.00
2,961,000.00
2,720,000.00
1,719,000.00

1.600

m3

3,050,000.00

Sub Total I.

Sub Total II.

NO

11

12

13

14

ITEM PEKERJAAN
b K2 50 x 50
c K2' 25 x 100
d K1 50 x 50
e KP 10 x 10
Kolom Lantai 3 Sengkang memakai besi diameter 10mm dng jarak 200mm
a K3 30 x 30
b K2 50 x 50
c K2' 25 x 100
d K1 50 x 50
e KP 10 x 10
Kolom Lantai 4
a K3 30 x 30
b K2 50 x 50
c K2' 25 x 100
d K1 50 x 50
e KP 10 x 10
Kolom Lantai Atap
a K3 30 x 30
b K2 50 x 50
c K2' 25 x 100
Mutu beton K 225, besi lihat gambar
d K1 50 x 50
e KP 10 x 10
Plat Lantai
a Lantai1
tebal 7 cm/M-6
b Lantai 2
tebal 12 cm/M7 double layer
c Lantai 3
Plat Beton
d Lantai 4
Mutu beton K 225, besi lihat gambar
e Lantai Atap

HARGA
SATUAN
(Rp.)
2,961,000.00
2,961,000.00
2,720,000.00
1,719,000.00

m3
m3
m3
m3

1.600
0.900
7.200
1.500

m3
m3
m3
m3
m3

3,050,000.00

1.800
1.000
9.000
0.500

m3
m3
m3
m3
m3

3,050,000.00

0.600
0.200
3.000
0.200

m3
m3
m3
m3
m3

3,050,000.00

20.000
27.000
27.000
26.000
15.000

m3
m3
m3
m3
m3

2,050,000.00
2,133,000.00
2,133,000.00
2,133,000.00
2,133,000.00

0.700
0.600
1.000
0.350

m3
m3
m3
m3

2,800,000.00
2,800,000.00
2,133,000.00
2,133,000.00

tebal 10cm
Mutu beton K 225, besi lihat detail
Bekisting triplex

0.700
0.600
1.000
0.350

m3
m3
m3
m3

2,800,000.00
2,800,000.00
2,133,000.00
2,133,000.00

tebal 10cm
Mutu beton K 225, besi lihat detail
Bekisting triplex

0.700
0.600
1.000
0.350

m3
m3
m3
m3

2,800,000.00
2,800,000.00
2,133,000.00
2,133,000.00

0.300
1.500
2.700

m3
m3
m3

600,000.00
950,000.00
2,350,000.00

0.100
0.150
1.800

m3
m3
m3

600,000.00
950,000.00
2,350,000.00

2.500
2.500
2.500
2.500

m3
m3
m3
m3

2,550,000.00
2,550,000.00
2,550,000.00
2,550,000.00

2.10
2.10

m3
m3

2,550,000.00
2,550,000.00

22.00

m'

125,000.00

27.00
230.00
71.00
18.00

m2
m2
m2
m2
m2

80,000.00
80,000.00
80,000.00
80,000.00

400.00
260.00
325.00
350.00
80.00

m2
m2
m2
m2
m2

67,000.00
67,000.00
67,000.00
67,000.00
67,000.00

Lift Pit
Lantai Kerja
Beton Dasar
Dinding
Dump Waiter
Lantai Kerja
Beton Dasar
tebal beton 20cm
Dinding
Tangga Barat
Lantai 1
Lantai 2
Lantai 3
Lantai 4
Pek. Beton Tangga Timur
Lantai 1
Lantai 2
Pek. Delatasi
Delatasi terletak pada lantai 2, ; Jarak delatasi adalah minimum 2.5cm

IV. Pekerjan Eksterior


A Pek.Pasangan Dinding Bata, 1:3
1 Pek. Dinding Bata Ringan
a Lantai 1
b Lantai 2
c Lantai 3
d Lantai 4
e Lantai 4 / ATAP Lift
2 Pek. Dinding Bata merah
a Lantai 1
b Lantai 2
c Lantai 3
d Lantai 4
e Lantai 4 / ATAP Lift

SAT.
2.700
1.000
7.000
1.500

tebal 10cm
Mutu beton K 225, besi Lihat Detail
Bekisting triplex

III.B Plat Luifel( canopy)


1 Luifel Lantai 2
a Kolom
b Balok
c Plat
d Sirip
2 Luifel Lantai 3
a Kolom
b Balok
c Plat
d Sirip
3 Luifel Lantai 4
a Kolom
b Balok
c Plat
d Sirip
III.C
1
2
3
III.D
1
2
3
III.E
1
2
3
4
III.F
1
2
III.H

KODE
GBR

2,961,000.00
2,961,000.00
1,719,000.00

2,961,000.00
2,720,000.00
1,719,000.00

2,961,000.00
2,961,000.00
2,720,000.00

Sub Total III.


: uk. 100mm( Bata Ringan)

tinggi 250 cm,( Bata Ringan)

D-1

NO
3
4
5
6
7
8
B
1

2
3

C
1

2
3
D
1
2

7
8

ITEM PEKERJAAN

KODE
GBR

Pek. Saluran Buis Beton Air hujan


: tinggi 50 cm, ke saluran kotadiam 20
a lantai 1
b Grill Besi Timur dan Barat
Pek.Pasangan batu kali teras
: tinggi 50 cm,
a lantai 1
: area teras luar
Pek.Pasangan Paving Block & Perbaikan
: area halaman
a Upah Perbaikan area yang rusak area halaman
Pek.Pasangan Batu Alam
Sisi Dinding Luar Barat
Pek. Pasangan Glassblock lokasi pada Tampak Barat
Pek. Pasangan Dinding Bata sebagai Barrier Curtain Wall pada tiap lantai
Pek.Plester dan aci
Pek. Plester dan aci
a Lantai 1
b Lantai 2
c Lantai 3
d Lantai 4
e Lantai 4 / ATAP Lift
Pek.Keramik Selasar 30X30
a Lantai 1
Pek. Plester dan aci beton kolom struktur
a Lantai 1
b Lantai 2
c Lantai 3
d Lantai 4
e Lantai 4 / ATAP Lift
Pek. Plester dan aci beton tangga beton
a Lantai 1
b Lantai 2
c Lantai 3
d Lantai 4
Pek. Beton canopy/sirip
a Lantai 2
b Lantai 3
c Lantai 4
Pekerjan Dinding & Lantai Ceramic Tiles
Pek. Dinding Ceramic Tiles (dinding toilet)
a Lantai 1
b Lantai 2
c Lantai 3
d Lantai 4
Pek. Dinding Ceramic Tiles (KM)
a Lantai 1
b Lantai 2
Pek. Dinding Ceramic Tiles (R.Cuci)
a Lantai 1
Pekerjaan Lantai Ceramics Tiles
Pek. Lantai Homogenous Tiles (Lobby)
a Lantai 1
Pek. Lantai Ceramic Tiles (dalam gdg)
a Lantai 1
b Lantai 2
c Lantai 3
d Lantai 4
Pek. Lantai Ceramics Tiles (tangga timur)
a Lantai 1
b Lantai 2
c Lantai 3
Pek. Lantai Ceramic Tiles (tangga barat)
a Lantai 1
b Lantai 2
c Lantai 3
d Lantai 4
Pek. Plint Lantai Ceramic Tiles (dlm ruang)
a Lantai 1
b Lantai 2
c Lantai 3
d Lantai 4
Pek. Lantai Ceramic Tiles (area toilet)
a Lantai 1
b Lantai 2
c Lantai 3
d Lantai 4
Pek. Lantai Ceramic Tiles (tp cuci)
Lantai 1
Plint Tangga 10 x 40 ( Lt. 1 s/d 4))

V. Pekerjan Kusen, Pintu & Jendela.

SAT.

HARGA
SATUAN
(Rp.)

60.00
16.00

m1
m'

170,000.00
450,000.00

14.00

m3

648,000.00

200.00
9.00
2.00
11.00

m2
m2
m2
m'

85,000.00
350,000.00
750,000.00
80,000.00

854.00
980.00
792.00
736.00
160.00

m2
m2
m2
m2
m2

52,500.00
52,500.00
52,500.00
52,500.00
52,500.00

31.00

m2

90,000.00

76.20
76.20
76.20
71.10
28.90

m2
m2
m2
m2
m2

55,000.00
55,000.00
55,000.00
55,000.00
55,000.00

24.70
24.70
24.70
13.70

m2
m2
m2
m2

65,000.00
65,000.00
65,000.00
65,000.00

49.80
49.80
93.60

m2
m2
m2

75,000.00
75,000.00
75,000.00

75.00
75.00
35.00
97.00

m2
m2
m2
m2

110,000.00
110,000.00
110,000.00
110,000.00

30.00
19.00

m2
m2

90,000.00
90,000.00

28.00

m2

90,000.00

40.00

m2

102,500.00

371.00
230.00
190.00
190.00

m2
m2
m2
m2

102,500.00
102,500.00
102,500.00
102,500.00

11.50
11.50

m2
m2
m2

135,000.00
135,000.00

13.00
14.50
14.50
14.50

m2
m2
m2
m2

135,000.00
135,000.00
135,000.00
135,000.00

200.00
200.00
200.00
100.00

m1
m1
m1
m1

21,000.00
21,000.00
21,000.00
21,000.00

23.00
17.50
10.66
24.00

m2
m2
m2
m2

90,000.00
90,000.00
90,000.00
90,000.00

12.00
84.00

m2
m'

90,000.00
90,000.00

: adukan 1:3

tinggi 250 cm

: uk. 250x 450 mm, ex roman

: uk. 200 x 200 mm, ex roman


: uk. 200 x 200 mm, ex roman
uk 400X400mm ex setara Ezenza
: uk. 400 x 400 mm, ex roman

: uk. 400 x 400 mm, ex roman+Stairnozing

: uk. 400 x 400 mm, ex roman

: uk. 400 x 100 mm, ex roman

: uk. 250x 250 mm, ex roman

: uk. 200 x 200 mm, ex romantexture

HT-2

HT-3
HT-2
HT-3
HT-1

HT-1

HT-1

HT-1

HT-4

HT-2

Sub Total IV.

NO

ITEM PEKERJAAN

SAT.

HARGA
SATUAN
(Rp.)

2.00

unit

5,809,000.00

16.00
9.00
7.00
4.00

Unit
Unit
Unit
Unit

1,355,000.00
1,355,000.00
1,355,000.00
1,355,000.00

6.00
3.00
2.00
2.00

Unit
Unit
Unit
Unit

350,000.00
350,000.00
650,000.00
1,350,000.00

3.00
1.00

Unit
Unit

350,000.00
1,350,000.00

1.00

Unit

350,000.00

3.00
4.00
3.00
4.00

unit
unit
unit
unit

1,255,000.00
1,255,000.00
1,255,000.00
1,255,000.00

1.00
1.00
1.00
1.00

unit
unit
unit
unit

2,028,200.00
2,028,200.00
2,028,200.00
2,028,200.00

1.00

unit

3,250,000.00

2.00

unit

2,850,000.00

2.00

unit

2,900,000.00

2.00
2.00
2.00
1.00

unit
unit
unit
unit

1,664,000.00
1,664,000.00
1,664,000.00
1,664,000.00

9.70
1.00

m1
Unit

1,350,000.00
13,545,000.00

1.00

ls

2,550,000.00

2.00
1.00

unit
Unit

250,000.00
2,500,000.00

3.00
3.00
1.00

Unit
Unit
Unit

550,000.00
350,000.00
1,500,000.00

1.00

Unit

1,500,000.00

1.00
1.00
2.00

Unit
Unit
Unit

550,000.00
350,000.00
1,500,000.00

6.00
6.00
10.00

unit
unit
unit

2,677,500.00
2,677,500.00
2,677,500.00

2.00

unit
Unit

1,409,000.00

1.00

unit

675,000.00

21.80
18.80

m2
m2

1,260,000.00
1,215,000.00

3.00

unit

1,018,000.00

1.00
1.00

unit
unit
unit

400,000.00
400,000.00

KODE
GBR

Pekerjan Kusen & Pintu


Pek.Pintu dan Kosen (PJ)
:
PJ-1
a Lantai 1
: uk 850X2100
P-1
2 Pek.Pintu(P1) dan Kosen Existing
a Lantai 1
b Lantai 2
c Lantai 3
d Lantai 4
1 Kosen Jati Existing( PINTU + PINTU DENGAN JENDELA)
a Lantai 1
- Kosen Pintu Type "C"
- Kosen Pintu Type "D"
- Kosen Pintu Jendela Gendong Type "E"
- Kosen Pintu Jendela Gendong Type "G"
b Lantai 2
- Kosen Pintu Type "D"
- Kosen Pintu Jendela Gendong Type "F"
c Lantai 3
- Kosen Pintu Type "D"
: uk 700X2100
P-2
2 Pek.Pintu dan Kosen (toilet)
a Lantai 1
b Lantai 2
c Lantai 3
d Lantai 4
: Double daun
P-3
3 Pek.Pintu dan Kosen (P3)
a Lantai 1
b Lantai 2
c Lantai 3
d Lantai 4
: Kusen metal 10/5,lengkap dengan engsel
P-4
4 Pek.Pintu dan Kosen (P4)
a Lantai 3
Kusen Kayu Nyatoh - Fin Melamic
P-5
5 Pek.Pintu (P5)
a Lantai 4
: Kusen metal 10/5,lengkap dengan engsel
P-7
6 Pek.Pintu dan Kosen (P7)
a Lantai 4
Kusen Alumunium Brown Colour
P-S
7 Pek.Pintu Shaft (PS)
a Lantai 1
b Lantai 2
c Lantai 3
d Lantai 4
PL
8 Pek.Pintu Lipat (R.Gamelan)MENGGUNAKAN Pnt.Lipat Alumunium Existing
a Lantai 2
7 modul X 810X(t)2700
9 Pek.Pintu Lipat ( Product Supply)
Bahan Existing Kayu Jati
PL-EX
10 Pek.Pintu Lipat Existing ex Lt 1
a Lantai 2
modul 850x2100( Pnt Alum.Kaca full
P-EX
11 Pek.Pintu Existing / Relokasi
a Lantai 2
12 Pekerjaan Pembuatan Lemari Built In Lantai 2 ( I.01-11)
A
1

B
1

3
4
5

6
7

Pekerjaan Jendela
Pek. Jendela (J)
a Lantai 1
- Kosen Jendela Type "H"
- Kosen Jendela Type "I"
- Kosen Jendela Type "K"
b Lantai 2
- Kosen Jendela Type "K"
c Lantai 3
- Kosen Jendela Type "H"
- Kosen Jendela Type "I"
- Kosen Jendela Type "L"
Pek. Jendela (J1)
Lantai 2
Lantai 3
Lantai 4
Pek. Jendela (J2)
Lantai 1
Lantai 3
Pek. Jendela (J4) 120cmX 60Cm
Lantai 2
Pek. Jendela (J5)
Bidang Kaca
Bidang kisi-kisi( Louvre)
Tampak Sisi Barat
Pek. Jendela Boven light LT 3(JB)
Lantai 3
Pek. Jendela Boven Light Toilet
a Lantai 1
b Lantai 2
c Lantai 3

: Alumunium 4 " inch

: Alumunium 4" inch


sisi Timur
sisi Selatan samping Pintu Service
: Alumunium 4"inch
area Sound Control Room
: CURTAIN WALL( 4" Inch)
Tampak Barat
: 256X 59mm+ kaca Mati( 4 " Inch)
Pada sisi Selatan lt 3
:

J-1

J-2

J-4

J-5
JB
JT

NO

ITEM PEKERJAAN

2.00

unit

HARGA
SATUAN
(Rp.)
400,000.00

6.50
7.50
7.50
7.50

m'
m'
m'
m'

500,000.00
500,000.00
500,000.00
500,000.00

6.00
7.30
7.30

m2
m2
m2

350,000.00
350,000.00
350,000.00

14.00
7.20

m2
m2

325,000.00
80,000.00

283.00
257.00
200.00
65.50

m2
m2
m2
m2

68,000.00
68,000.00
68,000.00
68,000.00

18.50
18.50
9.00
22.00

m2
m2
m2
m2

85,000.00
85,000.00
85,000.00
85,000.00

280.00
235.00
175.00
106.00

m1
m1
m1
m1

12,000.00
12,000.00
12,000.00
12,000.00

39.00
32.00
16.00
40.00

m1
m1
m1
m1

15,000.00
15,000.00
15,000.00
15,000.00

3.00
3.00
2.00
2.00

bh
bh
bh
bh

52,500.00
52,500.00
52,500.00
52,500.00

15.00
19.00
25.00
30.00
15.84

m'
m'
m'
m'
m2

80,000.00
80,000.00
80,000.00
80,000.00
80,000.00

780.00
820.00
750.00
600.00

m2
m2
m2
m2

19,500.00
19,500.00
19,500.00
19,500.00

57.00

m2

300,000.00

297.00
366.00
353.00
507.00
114.00

m2
m2
m2
m2
m2

27,500.00
27,500.00
27,500.00
27,500.00
27,500.00

40.00
40.00
40.00

m2
m2
m2
m2

27,500.00
27,500.00
27,500.00

283.00
257.00
200.00
65.50

m2
m2
m2
m2

19,500.00
19,500.00
19,500.00
19,500.00

KODE
GBR

d Lantai 4
Finishing sisi barat :
Stainlesssteel & handrail Stainlesssteel
a Lantai 1
b Lantai 2
c Lantai 3
d Lantai 4
: Black Steel Finish Cat Minyak ;
9 Pek. Railling Tangga
a Lantai 1
b Lantai 2
sisi timur
c Lantai 3
: Galvanish Steel Finish Cat Minyak ;
10 Pek. Railling Pengaman di Lantai Atap
: holloW stalbuis 50x100
11 Pek.Kisi-kisi metal sbgai Back Ground
a Lantai 1-4
lantai 1-4
12 Pek Pasang Bata Roster -Lubang Hawa pada Tangga Sisi Timur

SAT.

VI. Pekerjan Plafond.


1 Plafon Gypsumboard
a Lantai 1
b Lantai 2
c Lantai 3
d Lantai 4
2 Plafon Kalsiboard
a Lantai 1
b Lantai 2
c Lantai 3
d Lantai 4
3 List plafon Gypsum
a Lantai 1
b Lantai 2
c Lantai 3
d Lantai 4
4 List plafon kayu
a Lantai 1
b Lantai 2
c Lantai 3
d Lantai 4
5 Pek.Pembuatan Man hole
a Lantai 1
b Lantai 2
c Lantai 3
d Lantai 4
6 Pek Cove Jendela (menyatu dengan Ceiling)
a Lantai 1
b Lantai 2
c Lantai 3
d Lantai 4
7 Ceiling Kedap Suara pada Ruang Musik Lantai 3
VII. Pekerjaan Finishing.
A Pekerjaan Finishing Dinding Dalam
1 Pek. Finishing Dinding Dalam (PT-1)
a Lantai 1
b Lantai 2
c Lantai 3
d Lantai 4
2 Pek. Dinding Isolasi Kedap Suara
Lantai 3
B Pekerjaan Finishing Dinding Luar
1 Pek. Finishing Dinding Luar (PT-2)
a Lantai 1
b Lantai 2
c Lantai 3
d Lantai 4
e Lantai Atap
2 Pek. Finishing Dinding Luar (PT-2)
a Lantai 1
b Lantai 2
c Lantai 3
d Lantai 4
C Pekerjaan Finishing Plafon
1 Pek. Finishing Plafon Gypsum (PT-1)
a Lantai 1
b Lantai 2
c Lantai 3
d Lantai 4
Pek. Finishing Plafon Kalsiboard (PT-1)
2

Sub Total V.

: uk. 8 cm

: uk. 5 cm

: uk. 60 x 60 cm

Sub Total VI.


: ex. Mowilex Achillea White E 9500

PT-1

Ruang Musik Studio


: ex. Mowilex WeatherCoat ,warna

: ex. Mowilex WeatherCoat ,warna putih

: ex. Mowilex Achillea White E 9500

: ex. Mowilex Achillea White E 9500

PT-2

PT-2

PT-1

PT-1

NO

ITEM PEKERJAAN
a
b
c
d

D
1

F
1
2

Lantai 1
Lantai 2
Lantai 3
Lantai 4

Pekerjaan Pembuatan Septick Tank


Pekerjan Pembuatan Septictank
a Galian tanah
b Urugan pasir bawah lantai 10 cm
c Lantai kerja 5 cm
d Beton lantai 20 cm
e Dinding beton t=15 cm
f Manhole 40 x 40
g Beton plat atap
Pekerjaan Pembuatan Resapan
a Galian tanah
b Plester camprot
c Pasang koral/sirtu
d Pasang karang
e Urugan pasir
f Pasang ijuk
g Plaat beton Penutup
Pekerjan Pembuatan Ground Tank
a Galian tanah
b Urugan tanah bawah lantai 10 cm
c Lantai kerja 5 cm
d Beton lantai 20 cm
e Dinding beton t=15 cm
f Manhole 40 x 40
g Waterproofing
h Keramik dinding
i Tangga monyet
Pekerjaan Lapis Water Proofing
Pek. Water Proofing Membrane ( WPM )
a lantai 4
Pek. Lapisan Water Proofing Coating ( WPC )
a lantai 2
b lantai 1-4
Pek. Lapisan Water Proofing Coating ( WPC )
a lantai 1-4

18.50
18.50
9.00
22.00

m2
m2
m2
m2

HARGA
SATUAN
(Rp.)
19,500.00
19,500.00
19,500.00
19,500.00

13.50
0.56
0.28
1.36
2.83
2.00
0.78

m3
m3
m3
m3
m3
unit
unit

45,000.00
110,000.00
640,000.00
2,150,000.00
2,850,000.00
450,000.00
2,850,000.00

3.46
6.40
0.33
1.62
0.33
1.00
0.33

m3
m2
m3
m3
m3
ls
m3

45,000.00
28,000.00
160,000.00
130,000.00
110,000.00
90,000.00
2,850,000.00

25.53
1.06
0.53
1.87
4.30
2.00
40.00
34.00
2.00

m3
m3
m3
m3
m3
unit
m2
m2
unit

45,000.00
110,000.00
640,000.00
2,150,000.00
2,850,000.00
450,000.00
50,000.00
75,000.00
800,000.00

125.00

m2

155,000.00

97.00
78.00

m1
m1

50,000.00
50,000.00

232.00

m2

50,000.00

176.00
108.00

m2
m2

155,000.00
155,000.00

176.00
176.00
176.00
176.00
108.00

m2
m2
m2
m2
m'

135,000.00
17,500.00
16,000.00
22,500.00
49,000.00

37.00
28.00
28.00

m2
m1
m'

155,000.00
65,000.00
49,000.00

37.00
37.00
37.00
37.00
3.00

m2
m2
m2
m2
m'

135,000.00
17,500.00
16,000.00
22,500.00
130,000.00

KODE
GBR

SAT.

: uk. 3 x 1.5 x 1.7 m

uk. 1 x 3 m

tebal 10 cm
12 m3 = (P)200X(L)300X(D)200 cm

: Bituthene 3000 ex. WR Grace


: Lantai atap
: Talang beton
: Beton Kantilever/pet
: area toilet
Sub Total VII.

VIII. Pekerjaan Atap


A Pekerjan Atap Utama
1 Pekerjaan atap baja ringan
a Rangka atap
baja ringan
b Rangka listplank
baja ringan
Klip Lock Colorbond
2 Penutup atap Genteng
a Atap Datar Clip Lock Colorbond
b Pasang Glasswool 10cm
c Pasang Alumunium double side
d Pasang kawat wiremesh
e List Plank(Listplank GRC 9 mm + plafond miring / panel)
B Pekerjaan Atap Lift
1 Pekerjaan atap baja ringan
a Rangka atap
baja ringan +Over stack
b Rangka listplank
baja ringan
c listplank
GRC tebal 9mm
2 Pekerjaan penutup atap
a Atap Genteng Clip Lock Colorbond
Klip Lok Colorbond
b Pasang Glasswool 10cm
c Pasang Alumunium double side
d Pasang kawat wiremesh
e Pasang Nock standar
Sub Total VIII.
IX.
A
A.1
1
2
3
4
5
A.2
1

MEKANIKAL & ELEKTRIKAL


PEKERJAAN PANEL
LANTAI 1
Panel Distribusi Utama Gedung
Panel Distribusi Lantai
Panel Penerangan
Panel StopKontak Normal
Panel AC
LANTAI 2
Panel Distribusi Lantai

1.00
1.00
1.00
1.00
1.00

Bh
Bh
Bh
Bh
Bh

9,250,000.00
7,350,000.00
1,150,000.00
1,425,000.00
1,150,000.00

1.00 Bh

7,350,000.00

NO
2
3
4
A.3
1
2
3
4
A.4
1
2
3
4
A.5
1

ITEM PEKERJAAN

1.00 Bh
1.00 Bh
1.00 Bh

HARGA
SATUAN
(Rp.)
1,150,000.00
1,425,000.00
1,150,000.00

1.00
1.00
1.00
1.00

Bh
Bh
Bh
Bh

6,150,000.00
1,150,000.00
1,350,000.00
1,350,000.00

1.00
1.00
1.00
1.00

Bh
Bh
Bh
Bh

6,150,000.00
1,150,000.00
1,350,000.00
1,350,000.00

1.00 Lot

4,800,000.00

KODE
GBR

Panel Penerangan
Panel StopKontak Normal
Panel AC
LANTAI 3
Panel Distribusi Lantai
Panel Penerangan
Panel StopKontak Normal
Panel AC
LANTAI 4
Panel Distribusi Lantai
Panel Penerangan
Panel StopKontak Normal
Panel AC
Jaringan Pengetanahan
Jaringan Pengetanahan :

SAT.

Sub Total IX. A


B
B.1
1
2
3
4
B.2
1
2
3
B.3
1
2
3
B.4
1
2
3
B.5
1
2
3
4
5
B.6

KABEL FEDEER
PD. Utama gedung ke PD.Lantai
Kabel Fedeer NYY 4X50 mm2 PD. Lantai 1 berikut BC 35 mm2
Kabel Fedeer NYY 4X35 mm2 PD. Lantai 2 berikut BC 35 mm2
Kabel Fedeer NYY 4X25 mm2 PD. Lantai 3 berikut BC 35 mm2
Kabel Fedeer NYY 4X35 mm2 PD. Lantai 4 berikut BC 35 mm2
PD. Lantai 1 ke:
Panel Penerangan Lantai 1 NYY 4X10 mm berikut BC 6 mm2
Panel Stop kontak Lantai 1 NYY 4X25 mm berikut BC 6 mm2
Panel AC Lantai 1 NYY 4X25 mm berikut BC 6 mm2
PD. Lantai 2 ke:
Panel Penerangan Lantai 2 NYY 4X10 mm berikut BC 6 mm2
Panel Stop kontak Lantai 2 NYY 4X16 mm berikut BC 6 mm2
Panel AC Lantai 2 NYY 4X16 mm berikut BC 6 mm2
PD. Lantai 3 ke:
Panel Penerangan Lantai 3 NYY 4X6 mm berikut BC 6 mm2
Panel Stop kontak Lantai 3 NYY 4X10 mm berikut BC 6 mm2
Panel AC Lantai 3 NYY 4X16 mm berikut BC 6 mm2
PD. Lantai 4 ke:
Panel Penerangan Lantai 4 NYY 4X10 mm berikut BC 6 mm2
Panel Stop kontak Lantai 4 NYY 4X10 mm berikut BC 6 mm2
Panel AC Lantai 4 NYY 4X16 mm berikut BC 6 mm2
Panel Dumb Waiter Lantai Atap NYY 4X10 mm berikut BC 6 mm2
Panel Lift Lantai Atap NYY 4X16 mm berikut BC 6 mm2
Kabel Tray
Kabel tray 500x100mm (plat galvanis)

9.00
20.50
24.10
26.30

m
m
m
m

275,000.00
235,000.00
185,000.00
235,000.00

9.00 m
9.00 m
9.00 m

59,000.00
146,000.00
146,000.00

9.00 m
9.00 m
9.00 m

59,000.00
105,000.00
105,000.00

9.00 m
9.00 m
9.00 m

37,000.00
58,000.00
105,000.00

9.00
9.00
9.00
20.60
14.60

m
m
m
m
m

58,000.00
58,000.00
105,000.00
58,000.00
105,000.00

25.00 m

117,000.00

46.00
21.00
6.00
9.00
4.00
12.00
82.00

Bh
Bh
Bh
Bh
Bh
Bh
Titik

195,000.00
285,000.00
371,000.00
78,100.00
12,000.00
19,200.00
142,300.00

29.00
13.00
6.00
10.00
9.00
48.00

Bh
Bh
Bh
Bh
Bh
Titik

195,000.00
285,000.00
371,000.00
12,000.00
19,200.00
142,300.00

27.00
11.00
5.00
9.00
7.00
43.00

Bh
Bh
Bh
Bh
Bh
Titik

195,000.00
285,000.00
371,000.00
12,000.00
19,200.00
142,300.00

55.00
11.00
3.00
6.00
5.00
1.00
69.00

Bh
Bh
Bh
Bh
Bh
Bh
Titik

195,000.00
285,000.00
371,000.00
12,000.00
19,200.00
325,600.00
142,300.00

Sub Total IX. B


C
C.1
1
2
3
4
5
6
7
C.2
1
2
3
4
5
6
C.3
1
2
3
4
5
6
C.4
1
2
3
4
5
6
7
C.5
1

INSTALASI PENERANGAN
LANTAI 1
Armature lampu TL 2X18 w ex. Centralite RMC M1 tanduk
Baret CentraliteC-0041-SDB-20-OPAL
Armature Down Light Centralite B-0251-DLR-150-K2-GB-Glossy PL
Lampu TL 1X18 W,
Skaklar Tunggal, Ex.MK
Skaklar Serie, Ex.MK ( Skaklar Hotel pada Tangga Barat dan Timur)
Titik Nyala, NYM 3X2,5 mm2,Supreme dalam pipa Conduit 20mm
LANTAI 2
Armature lampu TL 2X18 w ex. Centralite RMC M1 tanduk
Baret CentraliteC-0041-SDB-20-OPAL
Lampu TL 1X18 W,
Skaklar Tunggal, Ex.MK
Skaklar Serie, Ex.MK
Titik Nyala, NYM 3X2,5 mm2,Supreme dalam pipa Conduit 20mm
LANTAI 3
Armature lampu TL 2X18 w ex. Centralite RMC M1 tanduk
Baret CentraliteC-0041-SDB-20-OPAL
Lampu TL 1X18 W,
Skaklar Tunggal, Ex.MK
Skaklar Serie, Ex.MK
Titik Nyala, NYM 3X2,5 mm2,Supreme dalam pipa Conduit 20mm
LANTAI 4
Armature lampu TL 2X18 w ex. Centralite RMC M1 tanduk
Baret CentraliteC-0041-SDB-20-OPAL
Lampu TL 1X18 W,
Skaklar Tunggal, Ex.MK
Skaklar Serie, Ex.MK
Greed Switches 12, Ex, National
Titik Nyala, NYM 3X2,5 mm2,Supreme dalam pipa Conduit 20mm
LANTAI ATAP
Baret CentraliteC-0041-SDB-20-OPAL

4.00 Bh

285,000.00

NO

ITEM PEKERJAAN

2
3
4

Saklar Tunggal, Ex.MK


Saklar Serie, Ex.MK
Titik Nyala, NYM 3X2,5 mm2,Supreme dalam pipa Conduit 20mm

D
D.1
1
2
D.2
1
2
D.3
1
2
D.4
1
2

INSTALASI STOP KONTAK NORMAL


LANTAI 1
Armature Stop Kontak 1 Gang, Ex.MK
Titik Nyala, NYM 3X2,5 mm2,Supreme dalam pipa Conduit 20mm
LANTAI 2
Armature Stop Kontak 1 Gang, Ex.MK
Titik Nyala, NYM 3X2,5 mm2,Supreme dalam pipa Conduit 20mm
LANTAI 3
Armature Stop Kontak 1 Gang, Ex.MK
Titik Nyala, NYM 3X2,5 mm2,Supreme dalam pipa Conduit 20mm
LANTAI 4
Armature Stop Kontak 1 Gang, Ex.MK
Titik Nyala, NYM 3X2,5 mm2,Supreme dalam pipa Conduit 20mm

KODE
GBR

SAT.
2.00 Bh
1.00 Bh
4.00 Titik

HARGA
SATUAN
(Rp.)
12,000.00
19,200.00
142,300.00

Sub Total IX. C

38.00 Bh
38.00 Bh

20,500.00
142,300.00

21.00 Bh
21.00 Bh

20,500.00
142,300.00

16.00 Bh
16.00 Bh

20,500.00
142,300.00

15.00 Bh
15.00 Bh

20,500.00
142,300.00

Sub Total IX. D


E TATA UDARA
E.1 LANTAI 1
1 AC split 18,000 BTUH Ex.Panasonic (Envio Inverter Model : CS-S18JKP)
a Pipa Refrigerant 0,71 1/4"X1/2"supply & return dengan iosolasi
b Pipa drain PVC-AW dia. 0.75"
2 AC split 11,900 BTUH Ex.Panasonic (Model : CS-PC12JKP)
a Pipa Refrigerant 0,71 1/4"X1/2"supply & return dengan iosolasi
b Pipa drain PVC-AW dia. 0.75"
3 Exhaust air fan 300 cfm / 8 " ,Ex Panasonic
4 Titik Nyala AC split 18,000 BTUH, NYM 3X3 mm2, Supreme
5 Titik Nyala AC split 11,900 BTUH, NYM 3X2,5 mm2, Supreme
6 Titik Nyala Ex Haust Fan, NYM 3X2,5 mm2, Supreme
7 teralis outdoor unit AC
E.2 LANTAI 2
1 AC split 11,900 BTUH Ex.Panasonic (Model : CS-PC12JKP)
a Pipa Refrigerant 0,71 1/4"X1/2"supply & return dengan iosolasi
b Pipa drain PVC-AW dia. 0.75"
2 AC split 9,000 BTUH Ex.Panasonic Model : CS-PC9JKJ
a Pipa Refrigerant 0,71 1/4"X1/2"supply & return dengan iosolasi
b Pipa drain PVC-AW dia. 0.75"
3 AC split 6,820 BTUH Ex.Panasonic Model : CS-PC7JKJ
a Pipa Refrigerant 0,71 1/4"X1/2"supply & return dengan iosolasi
b Pipa drain PVC-AW dia. 0.75"
4 Exhaust air fan 300 cfm / 8 " ,Ex Panasonic
5 Titik Nyala AC split 11,900 BTUH, NYM 3X3 mm2, Supreme
dalam pipa pvc conduit 20 mm
6 Titik Nyala AC split 9000 BTUH, NYM 3X2,5 mm2, Supreme
dalam pipa pvc conduit 20 mm
7 Titik Nyala AC split 6,820 BTUH, NYM 3X2,5 mm2, Supreme
dalam pipa pvc conduit 20 mm
8 Titik Nyala Ex Haust Fan, NYM 3X2,5 mm2, Supreme
dalam pipa pvc conduit 20 mm
E.3 LANTAI 3
1 AC split 11,900 BTUH Ex.Panasonic (Model : CS-PC12JKP)
a Pipa Refrigerant 0,71 1/4"X1/2"supply & return dengan iosolasi
b Pipa drain PVC-AW dia. 0.75"
2 AC split 9,000 BTUH Ex.Panasonic Model : CS-PC9JKJ
a Pipa Refrigerant 0,71 1/4"X1/2"supply & return dengan iosolasi
b Pipa drain PVC-AW dia. 0.75"
3 AC split 6,820 BTUH Ex.Panasonic Model : CS-PC7JKJ
a Pipa Refrigerant 0,71 1/4"X1/2"supply & return dengan iosolasi
b Pipa drain PVC-AW dia. 0.75"
4 Exhaust air fan 300 cfm / 8 " ,Ex Panasonic
5 Titik Nyala AC split 11,900 BTUH, NYM 3X3 mm2, Supreme
dalam pipa pvc conduit 20 mm
6 Titik Nyala AC split 9000 BTUH, NYM 3X2,5 mm2, Supreme
dalam pipa pvc conduit 20 mm
7 Titik Nyala AC split 6,820 BTUH, NYM 3X2,5 mm2, Supreme
dalam pipa pvc conduit 20 mm
8 Titik Nyala Ex Haust Fan, NYM 3X2,5 mm2, Supreme
E.4 LANTAI 4
1 AC split 23,600 BTUH Ex.Panasonic 2 1/2 Pk Standard Series
a Pipa Refrigerant 0,71 1/4"X1/2"supply & return dengan iosolasi
b Pipa drain PVC-AW dia. 0.75"
2 Exhaust air fan 300 cfm / 8 " ,Ex Panasonic
3 Titik Nyala AC Split 23,600 BTUH, NYM 3X3 mm2, Supreme
4 Titik Nyala Ex Haust Fan, NYM 3X2,5 mm2, Supreme

Owner Supply

Owner Supply

Owner Supply

Owner Supply

Owner Supply

Owner Supply

Owner Supply

Owner Supply

Unit
52.00 m'
28.00 m'
Unit
82.00 m'
50.00 m'
7.00 Bh
2.00 Titik
4.00 Titik
7.00 Titik
6.00 Bh

75,000.00
12,500.00
75,000.00
12,500.00
300,000.00
215,000.00
205,000.00
205,000.00
475,000.00

Unit
57.00 m'
42.00 m'
Unit
19.00 m'
14.00 m'
Unit
38.00 m'
28.00 m'
3.00 Bh
3.00 Titik

75,000.00
12,500.00
300,000.00
215,000.00

1.00 Titik

205,000.00

2.00 Titik

205,000.00

6.00 Titik

205,000.00

75,000.00
12,500.00
75,000.00
12,500.00

Unit
54.00 m'
40.00 m'
Unit
24.00 m'
20.00 m'
Unit
42.00 m'
32.00 m'
3.00 Bh
3.00 Titik

215,000.00

1.00 Titik

205,000.00

1.00 Titik

205,000.00

3.00 Titik

205,000.00

Unit
m'
m'
Bh
Titik
Titik

75,000.00
12,500.00
300,000.00
215,000.00
205,000.00

Owner Supply
97.00
70.00
9.00
5.00
9.00

75,000.00
12,500.00
75,000.00
12,500.00
75,000.00
12,500.00

NO

ITEM PEKERJAAN

E.5
1
2
3

LAIN-LAIN
Matrial UNP 5 X 10 fin. Zincromate out door
Alat Bantu Kerja
Testing dan Commitioning untuk Lt.1 dan 2

F
1
2
3
4
5
6
7
F.1

FIRE ALARM
Sentral Alarm Kebakaran, kapasitas : 10 zone Konvensional type
Repeater atau annunciator 10 Zone + nymhy 30x1,5mm2 : 35 meter
Kotak terminal utama / KTU (Main Distribusi Frame / MDF)
Kabel antara Sentral Alarm Kebakaran sampai ke KTU / MDF
Bel utama, 120 dB, 24 Volt
Titik nyala bel utama
Sistim pengetanahan Sental Alarm Kebakaran, max. 2 ohm
Instalasi antara KTU dan KTK (Kotak terminal Utama dan
Kotak Terminal Kabel)
Dari KTU ke KTK Lantai 1
Dari KTU ke KTK Lantai 2
Dari KTU ke KTK Lantai 3
Dari KTU ke KTK Lantai 4
DISTRIBUSI SISTIM ALARM KEBAKARAN
LANTAI 1
Kotak terminal kabel, 10 pair
Pengindera smoke detector, jenis ionisasi
Pengindraan Heat Detector
Manual push button ( tombol tekan manual )
Bell lokal 90 dB.
Titik nyala alarm kebakaran, NYM (3 x 1.5) mm2, dlm PVC 20 mm
LANTAI 2
Kotak terminal kabel, 10 pair
Pengindera smoke detector, jenis ionisasi
Pengindraan Heat Detector
Manual push button ( tombol tekan manual )
Bell lokal 90 dB.
Titik nyala alarm kebakaran, NYM (3 x 1.5) mm2, dlm PVC 20 mm
LANTAI 3
Kotak terminal kabel, 10 pair
Pengindera smoke detector, jenis ionisasi
Pengindraan Heat Detector
Manual push button ( tombol tekan manual )
Bell lokal 90 dB.
Titik nyala alarm kebakaran, NYM (3 x 1.5) mm2, dlm PVC 20 mm
LANTAI 4
Kotak terminal kabel, 10 pair
Pengindera smoke detector, jenis ionisasi
Pengindraan Heat Detector
Manual push button ( tombol tekan manual )
Bell lokal 90 dB.
Titik nyala alarm kebakaran, NYM (3 x 1.5) mm2, dlm PVC 20 mm

KODE
GBR

SAT.

1.00 Ls
1.00 Lot
1.00 lot

HARGA
SATUAN
(Rp.)
2,750,000.00
950,000.00
1,750,000.00

Sub Total IX. E

1
2
3
4
F.2
1
2
3
4
5
6
F.3
1
2
3
4
5
6
F.4
1
2
3
4
5
6
F.5
1
2
3
4
5
6

12,172,000.00
5,520,000.00
2,500,000.00
65,000.00
350,000.00
175,000.00
1,450,000.00

1.00
1.00
1.00
5.00
1.00
1.00
1.00

bh
bh
bh
m'
bh
titik
titik

10.00
30.00
50.00
60.00

m'
m'
m'
m'

27,000.00
27,000.00
27,000.00
27,000.00

1.00
5.00
3.00
2.00
3.00
11.00

bh
bh
bh
bh
bh
titik

18,500.00
618,000.00
76,000.00
142,000.00
170,000.00
109,000.00

1.00
5.00
3.00
2.00
3.00
11.00

bh
bh
bh
bh
bh
titik

18,500.00
618,000.00
76,000.00
142,000.00
170,000.00
109,000.00

1.00
5.00
3.00
2.00
3.00
11.00

bh
bh
bh
bh
bh
titik

18,500.00
618,000.00
76,000.00
142,000.00
170,000.00
109,000.00

1.00
5.00
3.00
2.00
3.00
11.00

bh
bh
bh
bh
bh
titik

18,500.00
618,000.00
76,000.00
142,000.00
170,000.00
109,000.00

Sub Total IX. F


G Tambah Daya PLN
1 pengadaan kabel toevoer NYGBY 1x(4 x 95 mm2) dari Gardu Trafo milik PLN ke
Panel Distribusi Utama
2 pekerjaan galian dan urug kembali yang akan dipergunakan jalur kabel PLN

35.00 m
1.00 Lot

500,000.00
420,000.00

Sub Total IX. G


H
H.1
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18

PLUMBING
Pekerjan Sanitair. Lantai 1 s/d Lantai 4
Closet duduk + Washer
Closet Jongkok
Urinoir
Shower type
totoPada
- typeToilet
thx 48n
Mess Lt-2
Kraan Untuk Shower
Shower Spray Closet
Tissue Holder
Robe Hook
Floor drain
Wastafel Tap
Meja Granit
Mirror di bevel(standar)
Zink untuk Pantry
Kran Bak Mandi _+ janitor
kran angsa Untuk Zink
Self Rimming Lavatory
Deck type liquid soap dispencer
Clean Out stainlesstel
Clean Out stainlesstel

: ex. Toto type CW420J/SW426


: ex. Toto type single Bowl CE 6
: ex. Toto type U57 M

:
:
:
:
:
:
:
:
:
:
:
:
:

ex.Toto type THX 20 NBN5


ex Toto TS 116 R
ex. Toto type TS 118 WSB
ex. Toto type TX 1 B warna Sst (FD1)
ex. Toto type TX 108 LDN
ex Italy
mirror glass di bevel + fitting Sst Tipis
stainlessteel
ex. Toto type T23B813N
ex. Toto
L 521 VIA
ex. Toto type TS 126 AR Sst
stainlesstel, dia 100 mm
stainlesstel, dia 80 mm

11.00
1.00
6.00
1.00
1.00
11.00
11.00
11.00
24.00
7.00
12.68
7.00
2.00
8.00
2.00
8.00
10.00
12.00
12.00

unit
unit
unit
Unit
nit
unit
Unit
unit
unit
unit
m2
unit
unit
unit
unit
unit
unit
unit
unit

1,395,000
384,000
1,550,000
243,000
250,000
181,000
250,000
105,000
207,000
510,000
925,000
750,000
1,100,000
288,000
425,000
1,099,000
125,000
190,000
158,000

NO

ITEM PEKERJAAN

19 Bak Mandi finish Keramik


Dinding Bata + Water Proofing( SICA)
20 Bak Janitor (di lt 4)finish keramik
Dinding Bata + Water Proofing( SICA)
21 Hand Drayer SIEMENS pada Lt 1;2 dan 4
H.2 Pek.Pipa Plumbing
a Pengadaan Mesin Air
Mesin
PDAirH600
Jet Pump Ex.Sanyo
1 PengadaanType
2 PengadaanType
Mesin
PHAir236A
Ex.Sanyo
3 Pengadaan berikut pemasangan Tangki Air @ 1500 ltr
b Pipa Distribusi Air Bersih
- GIP klas medium di cat warna biru
1 Type Pipa yang Dipergunakan
a Dari Pompa Transfer ke tangki
- dia 25mm
2 Pemipaan Lantai Atap Hingga ke Pipa Tegak
a Dia 50 mm
b Dia 40 mm
c Pipa Header Dia 150 mm
d Pipa Header Dia 100 mm
e Gate Valve Dia 32 mm
f Gate Valve Dia 40 mm
g Gate Valve Dia 50 mm
h Gate Valve Dia 100 mm
pada
50mm
Area Shaft
3 Pipa Tegakdia
- GIP klas medium di cat warna biru
4 Dari Pipa Tegak ke Lantai 1
a Dia 50 mm
b Dia 40 mm
c Dia 25 mm
d Dia 15 mm
e Gate Valve Dia 40 mm
- GIP klas medium di cat warna biru
5 Dari Pipa Tegak ke Lantai 2
a Dia 50 mm
b Dia 40 mm
c Dia 25 mm
d Dia 15 mm
e Gate Valve Dia 40 mm
- GIP klas medium di cat warna biru
6 Dari Pipa Tegak ke Lantai 3
a Dia 50 mm
b Dia 40 mm
c Dia 25 mm
d Dia 15 mm
e Gate Valve Dia 40 mm
- GIP klas medium di cat warna biru
7 Dari Pipa Tegak ke Lantai 4
a Dia 50 mm
b Dia 40 mm
c Dia 25 mm
d Dia 15 mm
e Gate Valve Dia 40 mm
c Pipa Air Bekas
: dia 100mm
1 Pipa yang dipakai PVC :ex Rucika
a Pipa tegak dalam sharp
:
b Pipa Horisontal ke saluran kota
:
2 Pembuangan Lt 1 Ke arah Pipa Tegak (dia 100 mm)
a Dia 80 mm
termasuk Clean Out
b Dia 32 mm
3 Pembuangan Lt 2 Ke arah Pipa Tegak (dia 100 mm)
a Dia 80 mm
termasuk Clean Out
b Dia 32 mm
4 Pembuangan Lt 3 Ke arah Pipa Tegak (dia 100 mm)
a Dia 80 mm
termasuk Clean Out
b Dia 32 mm
5 Pembuangan Lt 4 Ke arah Pipa Tegak (dia 100 mm)
a Dia 80 mm
termasuk Clean Out
b Dia 32 mm
6 Pipa HawaDia 32 mm
a Pada Area Lantai
b Pipa Tegak
d Pipa Air Kotor
:
1 Pipa yang dipakai PVC :ex Rucika
a Pipa tegak
dia 150mm
dalam sharp
:
b Pipa Horisontal
dia 150mm
ke septictank
:
2 Pembuangan Lt 1 Ke arah Pipa Tegak (dia 150 mm)
a Dia 100termasuk
mm
Clean Out
b Dia 40 mm
3 Pembuangan Lt 2 Ke arah Pipa Tegak (dia 150 mm)
a Dia 100termasuk
mm
Clean Out

3.00

Unit

HARGA
SATUAN
(Rp.)
750,000

2.00

Unit

750,000.00

6.00

unit

800,000.00

1.00
1.00
2.00

Set
Bh
Bh

8,100,000.00

37.00

m'

82,000.00

20.00
4.00
2.00
1.00
2.00
2.00
3.00
1.00
12.00

m'
m'
m'
m'
Bh
Bh
Bh
Bh
m'

176,000.00
127,000.00
394,000.00
346,000.00
182,000.00
225,000.00
340,000.00
420,000.00
176,000.00

11.00
20.00
6.60
59.10
3.00

m'
m'
m'
m'
Bh

176,000.00
127,000.00
82,000.00
49,000.00
225,000.00

11.00
19.00
13.00
65.00
3.00

m'
m'
m'
m'
Bh

176,000.00
127,000.00
82,000.00
49,000.00
225,000.00

3.00
4.80
12.80
30.20
1.00

m'
m'
m'
m'
Bh

176,000.00
127,000.00
82,000.00
49,000.00
225,000.00

4.50
10.80
26.40
60.50
2.00

m'
m'
m'
m'
Bh

176,000.00
127,000.00
82,000.00
49,000.00
225,000.00

14.10
22.40

m'
m'

135,000.00
135,000.00

26.40
5.40

m'
m'

108,000.00
50,000.00

36.40
5.40

m'
m'

108,000.00
50,000.00

8.40
4.40

m'
m'

108,000.00
50,000.00

25.00
5.40

m'
m'

108,000.00
50,000.00

84.00
20.00

m'
m'

34,000.00
34,000.00

20.00
55.00

m'
m'

240,000.00
240,000.00

16.00
8.00

m'
m'

180,000.00
44,000.00

16.00

m'

180,000.00

KODE
GBR

SAT.

560,000.00
1,250,000.00

10

NO

4
5

ITEM PEKERJAAN

8.00

m'

HARGA
SATUAN
(Rp.)
44,000.00

8.00

m'

180,000.00

18.00
7.00

m'
m'

180,000.00
44,000.00

80.00
28.00

m'
m'

43,000.00
43,000.00

128.00

m'

240,000.00

45.00

m'

240,000.00

50.00
12.00

m'
Bh

240,000.00
180,000.00

1.00

ls

10,000,000.00

1.00
1.00
72.00
1.00
1.00
1.00
1.00

Unit
Unit
m'
Unit
Unit
ls
ls

6,000,000.00
600,000.00
56,700.00
1,000,000.00
250,000.00
500,000.00
1,000,000.00

KODE
GBR

b Dia 40 mm
Pembuangan Lt 3 Ke arah Pipa Tegak (dia 150 mm)
a Dia 100BERIKUT
mm
Clean Out
Pembuangan Lt 4 Ke arah Pipa Tegak (dia 150 mm)
a Dia 100termasuk
mm
Clean Out
b Dia 40 mm
Pipa HawaDia 50 mm
a Pada Area Lantai
b Pipa Tegak
Area Shaft
Pipa Tegakdia
Air150
Hujan
mm
a Pipa tegak air hujan 8 titik
:
lantai 4
b Pipa tegak air hujan 4 titik
:
lantai 2
c Pipa air hujan ke saluran luar
:
lantai 1
d Roof Drain
Matrial Bantu Berikut Alat Kerja
Material alat bantu/alat sambung pipa/ fitting

SAT.

Sub Total IX. H


I
1
2
3
4
5
6
7

PENANGKAL PETIR
Head penangkal petir - Ex GENT type A
Tiang dudukan
dan Kabel
- Pipa
SlingkPenegang
Galvanis 1.5"Tiang
tinggi 6 m
Kabel NYA 1x70mm2
Pentanahan grounding Mak.5ohm
Bak kontrol Uk 40x40 x40 cm
Material bantu
Pengesahan gambar instalasi dari depnaker
Sub Total IX. I
SUB TOTAL I
JASA 10%
SUB TOTAL II
PPN 10 %
TOTAL
DIBULATKAN

Jakarta, 30 Januari 2010


PT. BIMA SAKTI

Ir. Werkudoro MT.


Direktur

11

JUMLAH
HARGA
(Rp.)
2,600,000.00
4,500,000.00
6,750,000.00
1,000,000.00
1,500,000.00
2,500,000.00
7,500,000.00
4,500,000.00
3,750,000.00
1,000,000.00
6,000,000.00
2,500,000.00
44,100,000.00
540,800.00
1,352,000.00
249,600.00
83,200.00
686,400.00
3,240,000.00
405,000.00
402,600.00
536,800.00
12,870,000.00
1,000,000.00
21,366,400.00
4,590,000.00
1,280,000.00
43,537,500.00
1,504,000.00
48,478,500.00
7,446,000.00
4,964,000.00
48,335,000.00
21,225,000.00
16,050,000.00
535,000.00
46,462,500.00
21,225,000.00
16,050,000.00
535,000.00
39,825,000.00
25,470,000.00
16,050,000.00
267,500.00
33,960,000.00
16,050,000.00
14,712,500.00
2,140,000.00
6,100,000.00
8,883,000.00
2,961,000.00
22,576,000.00
3,438,000.00
4,880,000.00

12

JUMLAH
HARGA
(Rp.)
7,994,700.00
2,961,000.00
19,040,000.00
2,578,500.00
4,880,000.00
2,664,900.00
21,319,200.00
2,578,500.00
5,490,000.00
2,961,000.00
24,480,000.00
859,500.00
1,830,000.00
592,200.00
8,883,000.00
544,000.00
41,000,000.00
57,591,000.00
57,591,000.00
55,458,000.00
31,995,000.00

1,960,000.00
1,680,000.00
2,133,000.00
746,550.00
1,960,000.00
1,680,000.00
2,133,000.00
746,550.00
1,960,000.00
1,680,000.00
2,133,000.00
746,550.00
180,000.00
1,425,000.00
6,345,000.00
60,000.00
142,500.00
4,230,000.00
6,375,000.00
6,375,000.00
6,375,000.00
6,375,000.00
5,355,000.00
5,355,000.00
2,750,000.00
903,723,150.00

2,160,000.00
18,400,000.00
5,680,000.00
1,440,000.00
26,800,000.00
17,420,000.00
21,775,000.00
23,450,000.00
5,360,000.00

13

JUMLAH
HARGA
(Rp.)
10,200,000.00
7,200,000.00
9,072,000.00
17,000,000.00
3,150,000.00
1,500,000.00
880,000.00

44,835,000.00
51,450,000.00
41,580,000.00
38,640,000.00
8,400,000.00
2,790,000.00
4,191,000.00
4,191,000.00
4,191,000.00
3,910,500.00
1,589,500.00
1,605,500.00
1,605,500.00
1,605,500.00
890,500.00
3,735,000.00
3,735,000.00
7,020,000.00

8,250,000.00
8,250,000.00
3,850,000.00
10,670,000.00
2,700,000.00
1,710,000.00
2,520,000.00
4,100,000.00
38,027,500.00
23,575,000.00
19,475,000.00
19,475,000.00
1,552,500.00
1,552,500.00
1,755,000.00
1,957,500.00
1,957,500.00
1,957,500.00
4,200,000.00
4,200,000.00
4,200,000.00
2,100,000.00
2,070,000.00
1,575,000.00
959,400.00
2,160,000.00
1,080,000.00
7,560,000.00
580,891,400.00

14

JUMLAH
HARGA
(Rp.)
11,618,000.00
21,680,000.00
12,195,000.00
9,485,000.00
5,420,000.00
2,100,000.00
1,050,000.00
1,300,000.00
2,700,000.00
1,050,000.00
1,350,000.00
350,000.00
3,765,000.00
5,020,000.00
3,765,000.00
5,020,000.00
2,028,200.00
2,028,200.00
2,028,200.00
2,028,200.00
3,250,000.00
5,700,000.00
5,800,000.00
3,328,000.00
3,328,000.00
3,328,000.00
1,664,000.00
13,095,000.00
13,545,000.00
2,550,000.00
500,000.00
2,500,000.00

1,650,000.00
1,050,000.00
1,500,000.00
1,500,000.00
550,000.00
350,000.00
3,000,000.00
16,065,000.00
16,065,000.00
26,775,000.00
2,818,000.00
675,000.00
27,468,000.00
22,842,000.00
3,054,000.00
400,000.00
400,000.00

15

JUMLAH
HARGA
(Rp.)
800,000.00
3,250,000.00
3,750,000.00
3,750,000.00
3,750,000.00
2,100,000.00
2,555,000.00
2,555,000.00
4,550,000.00
576,000.00
308,366,800.00
19,244,000.00
17,476,000.00
13,600,000.00
4,454,000.00
1,572,500.00
1,572,500.00
765,000.00
1,870,000.00
3,360,000.00
2,820,000.00
2,100,000.00
1,272,000.00
585,000.00
480,000.00
240,000.00
600,000.00
157,500.00
157,500.00
105,000.00
105,000.00
1,200,000.00
1,520,000.00
2,000,000.00
2,400,000.00
1,267,200.00
80,923,200.00

15,210,000.00
15,990,000.00
14,625,000.00
11,700,000.00
17,100,000.00

8,167,500.00
10,065,000.00
9,707,500.00
13,942,500.00
3,135,000.00
1,100,000.00
1,100,000.00
1,100,000.00

5,518,500.00
5,011,500.00
3,900,000.00
1,277,250.00

16

JUMLAH
HARGA
(Rp.)
360,750.00
360,750.00
175,500.00
429,000.00

607,500.00
61,600.00
179,200.00
2,924,000.00
8,065,500.00
900,000.00
2,223,000.00
155,700.00
179,200.00
52,800.00
210,600.00
36,300.00
90,000.00
940,500.00
1,148,850.00
116,600.00
339,200.00
4,020,500.00
12,255,000.00
900,000.00
2,000,000.00
2,550,000.00
1,600,000.00

19,375,000.00
4,850,000.00
3,900,000.00
11,600,000.00
221,256,800.00

27,280,000.00
16,740,000.00
23,760,000.00
3,080,000.00
2,816,000.00
3,960,000.00
5,292,000.00

5,735,000.00
1,820,000.00
1,372,000.00
4,995,000.00
647,500.00
592,000.00
832,500.00
390,000.00
99,312,000.00

9,250,000.00
7,350,000.00
1,150,000.00
1,425,000.00
1,150,000.00
7,350,000.00

17

JUMLAH
HARGA
(Rp.)
1,150,000.00
1,425,000.00
1,150,000.00
6,150,000.00
1,150,000.00
1,350,000.00
1,350,000.00
6,150,000.00
1,150,000.00
1,350,000.00
1,350,000.00
4,800,000.00
56,200,000.00

2,475,000.00
4,817,500.00
4,458,500.00
6,180,500.00
531,000.00
1,314,000.00
1,314,000.00
531,000.00
945,000.00
945,000.00
333,000.00
522,000.00
945,000.00
522,000.00
522,000.00
945,000.00
1,194,800.00
1,533,000.00
2,925,000.00
32,953,300.00

8,970,000.00
5,985,000.00
2,226,000.00
702,900.00
48,000.00
230,400.00
11,668,600.00
5,655,000.00
3,705,000.00
2,226,000.00
120,000.00
172,800.00
6,830,400.00
5,265,000.00
3,135,000.00
1,855,000.00
108,000.00
134,400.00
6,118,900.00
10,725,000.00
3,135,000.00
1,113,000.00
72,000.00
96,000.00
325,600.00
9,818,700.00
1,140,000.00

18

JUMLAH
HARGA
(Rp.)
24,000.00
19,200.00
569,200.00
92,194,100.00

779,000.00
5,407,400.00
430,500.00
2,988,300.00
328,000.00
2,276,800.00
307,500.00
2,134,500.00
14,652,000.00

3,900,000.00
350,000.00
6,150,000.00
625,000.00
2,100,000.00
430,000.00
820,000.00
1,435,000.00
2,850,000.00

4,275,000.00
525,000.00
1,425,000.00
175,000.00
2,850,000.00
350,000.00
900,000.00
645,000.00
205,000.00
410,000.00
1,230,000.00

4,050,000.00
500,000.00
1,800,000.00
250,000.00
3,150,000.00
400,000.00
645,000.00
205,000.00
205,000.00
615,000.00

7,275,000.00
875,000.00
2,700,000.00
1,075,000.00
1,845,000.00

19

JUMLAH
HARGA
(Rp.)
2,750,000.00
950,000.00
1,750,000.00
62,690,000.00
12,172,000.00
5,520,000.00
2,500,000.00
325,000.00
350,000.00
175,000.00
1,450,000.00

270,000.00
810,000.00
1,350,000.00
1,620,000.00

18,500.00
3,090,000.00
228,000.00
284,000.00
510,000.00
1,199,000.00
18,500.00
3,090,000.00
228,000.00
284,000.00
510,000.00
1,199,000.00
18,500.00
3,090,000.00
228,000.00
284,000.00
510,000.00
1,199,000.00
18,500.00
3,090,000.00
228,000.00
284,000.00
510,000.00
1,199,000.00
47,860,000.00
17,500,000.00
420,000.00
17,920,000.00

15,345,000.00
384,000.00
9,300,000.00
243,000.00
250,000.00
1,991,000.00
2,750,000.00
1,155,000.00
4,968,000.00
3,570,000.00
11,729,000.00
5,250,000.00
2,200,000.00
2,304,000.00
850,000.00
8,792,000.00
1,250,000.00
2,280,000.00
1,896,000.00

20

JUMLAH
HARGA
(Rp.)
2,250,000.00
1,500,000.00
4,800,000.00

8,100,000.00
560,000.00
2,500,000.00

3,034,000.00
3,520,000.00
508,000.00
788,000.00
346,000.00
364,000.00
450,000.00
1,020,000.00
420,000.00
2,112,000.00
1,936,000.00
2,540,000.00
541,200.00
2,895,900.00
675,000.00
1,936,000.00
2,413,000.00
1,066,000.00
3,185,000.00
675,000.00
528,000.00
609,600.00
1,049,600.00
1,479,800.00
225,000.00
792,000.00
1,371,600.00
2,164,800.00
2,964,500.00
450,000.00

1,903,500.00
3,024,000.00
2,851,200.00
270,000.00
3,931,200.00
270,000.00
907,200.00
220,000.00
2,700,000.00
270,000.00
2,856,000.00
680,000.00

4,800,000.00
13,200,000.00
2,880,000.00
352,000.00
2,880,000.00

21

JUMLAH
HARGA
(Rp.)
352,000.00
1,440,000.00
3,240,000.00
308,000.00
3,440,000.00
1,204,000.00

30,720,000.00
10,800,000.00
12,000,000.00
2,160,000.00
10,000,000.00
257,936,100.00

6,000,000.00
600,000.00
4,082,400.00
1,000,000.00
250,000.00
500,000.00
1,000,000.00
13,432,400.00
2,855,777,650.00
285,577,765.00
3,141,355,415.00
314,135,541.50
3,455,490,956.50
3,455,000,000.00
Jakarta, 30 Januari 2010
PT. BIMA SAKTI

Ir. Werkudoro MT.


Direktur

22

REKAPITULASI
PROYEK : PEMBANGUNAN GEDUNG SEKOLAH 4 LANTAI
LOKASI : DKI JAKARTA
PEMBERI TUGAS : PANITIA PEMBANGUNAN GEDUNG SEKOLAH SERBAGUNA
NO

I.
II.
III.
IV.
V.
VI.
VII.
VIII.

TOTAL
(Rp.)

ITEM PEKERJAAN

Pekerjaan Persiapan
Pekerjaan Galian dan Pondasi
Pekerjaan Beton
Pekerjan Eksterior
Pekerjan Kusen, Pintu & Jendela.
Pekerjan Plafond.
Pekerjan Finishing.
Pekerjan Atap

44,100,000.00
21,366,400.00
903,723,150.00
580,891,400.00
308,366,800.00
80,923,200.00
221,256,800.00
99,312,000.00

IX. Pekerjaan Mekanikal


a Pekerjaan Panel
b Kabel Fedeer
c Instalasi Penerangan
d Instalasi Stop Kontak Normal
e Tata Udara
f Fire Alarm
g Tambah Daya PLN
h Plumbing
i Penangkal Petir

56,200,000.00
32,953,300.00
92,194,100.00
14,652,000.00
62,690,000.00
47,860,000.00
17,920,000.00
257,936,100.00
13,432,400.00

SUB TOTAL I
JASA 10%
SUB TOTAL II
PPN 10%
TOTAL
DIBULATKAN

2,855,777,650.00
285,577,765.00
3,141,355,415.00
314,135,541.50
3,455,490,956.50
3,455,000,000.00

Jakarta, 30 januari 2010


PT. BIMA SAKTI

( Ir. Werkudoro, MT.)