REKAPITULASI PERHITUNGAN RUANG UNIT TIPE 28

PROYEK ATLANTA RESIDENCES

MARGONDA - DEPOK
No

Item Pekerjaan

1 Struktur
2 Arsitektur
3 MEP

Gambar Kontrak

Gambar Rencana Shop

Drawing

Deviasi

Rp
Rp
Rp

- Rp
- Rp
- Rp

892,753,172 Rp
1,302,697,582 Rp
533,372,070 Rp

Luas Unit Semi Gross : 20,33 m2, Jumlah

Unit 21, Lantai 9 - 29
892,753,172 Rp
2,091,100
1,302,697,582 Rp
3,051,314
533,372,070 Rp
1,249,320

Rp

- Rp

2,728,822,825 Rp

2,728,822,825 Rp

Keterangan :
a. Referensi perhitungan adalah gambar shop drawing dan gambar tender
Lampiran :
- Gambar tender
- Gambar shop drawing

Diperiksa Oleh,

Supriyadi, ST
Project Manager

Keterangan

Depok, 23 Nopember 2015

Dibuat Oleh,

Habibie Bagus S
Quantity Surveyor

6,391,734

REKAPITULASI PERHITUNGAN PERUBAHAN RUANG SERVICE DAN UTILITY

PROYEK ATLANTA RESIDENCES
MARGONDA - DEPOK
No

Item Pekerjaan

1 R Service & Utility

2 Unit Tipe 28

Gambar Kontrak

Gambar Rencana Shop

Drawing

Rp
Rp

830,449,337 Rp
- Rp

768,880,165
2,728,822,825

Rp

830,449,337 Rp

3,497,702,990

Keterangan :
a. Referensi perhitungan adalah gambar shop drawing dan gambar tender
Lampiran :
- Gambar tender
- Gambar shop drawing

Diperiksa Oleh,

Supriyadi, ST
Project Manager

BAHAN RUANG SERVICE DAN UTILITY

Deviasi

Rp
Rp

(61,569,172)
2,728,822,825

Rp

2,667,253,653

r shop drawing dan gambar tender

Depok, 23 Nopember 2015

Dibuat Oleh,

Habibie Bagus S
Quantity Surveyor

Keterangan

REKAPITULASI PERHITUNGAN RUANG UNIT TIPE 28

PROYEK ATLANTA RESIDENCES
MARGONDA - DEPOK
No

Item Pekerjaan

1 Struktur
2 Arsitektur
3 MEP

Gambar Kontrak

Gambar Rencana Shop

Drawing

Rp
Rp
Rp

- Rp
- Rp
- Rp

892,753,172
1,302,697,582
533,372,070

Rp

- Rp

2,728,822,825

Keterangan :
a. Referensi perhitungan adalah gambar shop drawing dan gambar tender
Lampiran :
- Gambar tender
- Gambar shop drawing

Diperiksa Oleh,

Supriyadi, ST
Project Manager

Deviasi

Rp
Rp
Rp

892,753,172
1,302,697,582
533,372,070

Rp

2,728,822,825

r shop drawing dan gambar tender

Depok, 23 Nopember 2015

Dibuat Oleh,

Habibie Bagus S
Quantity Surveyor

Keterangan

KOMPARASI PERHITUNGAN UNIT TIPE 28

GAMBAR KONTRAK VS GAMBAR RENCANA SHOP DRAWING
PROYEK ATLANTA RESIDENCES
MARGONDA - DEPOK
No

Item Pekerjaan

Harga Kontrak

PEKERJAAN STRUKTUR
1 BESI
2 BEKISTING
3 BETON
SUB STRUKTUR
SUB STRUKTUR LANTAI 9 - 29
PEKERJAAN ARSITEKTUR
1 DINDING DAN PELAPIS DINDING
2 KUSEN DAN PINTU
3 PELAPIS LANTAI
4 PLAFOND
5 PENGECATAN
6 PLUMBING & FIXTURES
7 LAIN - LAIN
SUB ARSITEKTUR
SUB ARSITEKTUR LANTAI 9 - 29
PEKERJAAN MEP
1 FIRE FIGHTING
2 TATA UDARA
3 MATV
4 FIRE ALARM
5 TELPON DAN INTERNET
6 ELEKTRIKAL
7 AIR BEKAS
8 AIR KOTOR
9 AIR HUJAN
SUB MEP
SUB ARSITEKTUR LANTAI 9 - 29
TOTAL 1 LANTAI
TOTAL PEKERJAAN TAMBAH LANTAI 9 - 29

Page 6 of 65

Harga Shop Drawing

-

3,759,205.31
1,801,653.11
36,951,197.40
42,512,055.82
892,753,172.28

19,191,922.53
22,712,259.16
5,605,397.09
2,685,883.29
1,036,148.94
8,616,070.00
2,185,537.20
62,033,218.21
1,302,697,582.43

701,440.00
9,242,500.00
711,680.00
1,498,100.00
2,890,130.00
4,469,310.00
2,784,700.00
2,662,760.00
438,050.00
25,398,670.00
533,372,070.00
87,431,888.21
1,836,069,652.43

Selisih
3,759,205.31
1,801,653.11
36,951,197.40
42,512,055.82
892,753,172.28
19,191,922.53
22,712,259.16
5,605,397.09
2,685,883.29
1,036,148.94
8,616,070.00
2,185,537.20
62,033,218.21
1,302,697,582.43

701,440.00
9,242,500.00
711,680.00
1,498,100.00
2,890,130.00
4,469,310.00
2,784,700.00
2,662,760.00
438,050.00
25,398,670.00
533,372,070.00
87,431,888.21
1,836,069,652.43

Page 7 of 65

Keterangan

REKAPITULASI PERHITUNGAN RUANG SERVICE & UTILITY

PROYEK ATLANTA RESIDENCES
MARGONDA - DEPOK
No

Item Pekerjaan

1 Struktur
2 Arsitektur
3 MEP

Gambar Kontrak

Gambar Rencana Shop

Drawing

Rp
Rp
Rp

- Rp
774,705,677 Rp
55,743,660 Rp

217,093,888
406,654,122
145,132,155

Rp

830,449,337 Rp

768,880,165

Keterangan :
a. Referensi perhitungan adalah gambar shop drawing dan gambar tender
Lampiran :
- Gambar tender
- Gambar shop drawing

Diperiksa Oleh,

Supriyadi, ST
Project Manager

Deviasi

Rp
Rp
Rp

217,093,888
(368,051,555)
89,388,495

Rp

(61,569,172)

hop drawing dan gambar tender

Depok, 23 Nopember 2015

Dibuat Oleh,

Habibie Bagus S
Quantity Surveyor

Keterangan

KOMPARASI PERHITUNGAN RUANG UTILITY & SERVICE

GAMBAR KONTRAK VS GAMBAR RENCANA SHOP DRAWING
PROYEK ATLANTA RESIDENCES
MARGONDA - DEPOK
No

Item Pekerjaan

Harga Kontrak

PEKERJAAN STRUKTUR
1 BESI
2 BEKISTING
3 BETON
4 SHAFT
SUB STRUKTUR
SUB STRUKTUR LANTAI 9 - 29
PEKERJAAN ARSITEKTUR
1 DINDING DAN PELAPIS DINDING
2 KUSEN DAN PINTU
3 PELAPIS LANTAI
4 PLAFOND
5 PENGECATAN
SUB ARSITEKTUR
SUB ARSITEKTUR LANTAI 9 - 29
PEKERJAAN MEP
1 TATA UDARA
2 ELEKTRIKAL
3 FIRE STOP
SUB MEP
SUB ARSITEKTUR LANTAI 9 - 29
TOTAL 1 LANTAI
TOTAL PEKERJAAN TAMBAH LANTAI 9 - 29

Page 10 of 65

Harga Shop Drawing

2,017,751.69
851,179.39
14,802,549.75
(7,333,676.66)
10,337,804.18
217,093,887.83

17,671,920.49
10,119,080.00
4,789,530.62
2,412,744.22
1,897,471.18
36,890,746.51
774,705,676.75

5,194,931.85
10,119,080.00
2,328,844.00
1,173,164.00
548,462.15
19,364,482.00
406,654,122.06

2,654,460.00
2,654,460.00
55,743,660.00
39,545,206.51
830,449,336.75

2,334,430.00
1,557,500.00
3,019,125.00
6,911,055.00
145,132,155.00
36,613,341.19
768,880,164.89

Selisih

2,017,751.69
851,179.39
14,802,549.75
(7,333,676.66)
10,337,804.18
217,093,887.83

(12,476,988.64)
(2,460,686.62)
(1,239,580.22)
(1,349,009.03)
(17,526,264.51)
(368,051,554.69)

2,334,430.00
(1,096,960.00)
3,019,125.00
4,256,595.00
89,388,495.00
(2,931,865.33)
(61,569,171.86)

Page 11 of 65

Keterangan

PERHITUNGAN RUANG UTILITY & SERVICE

GAMBAR KONTRAK
PROYEK ATLANTA RESIDENCES
MARGONDA - DEPOK
No

Item Pekerjaan
Arsitektur
1 Pas. Bata Ringan campuran 1.3
R Service dan Utilitas

Beton Precast

2 Pek. Pas. Kolom praktis 150x150

Cor Beton
Besi 4 10
Besi 8 - 150
Bekisting

Panj.

Lebar

Tinggi

Vol.

Sat.

m2
m2
m2
m2
m2
m2

1.33
0.80
1.57
0.77
4.20
3.95

3.45
3.45
3.45
3.45
3.45
2.80

4.571
2.760
5.399
2.657
14.490
11.060

14.65
15.15
54.88
14.65

0.15
4.00
0.15

0.15
0.62
0.39
0.15

0.33
37.36
21.65
0.33

13.81
16.01

3.45
3.45

47.645
55.235

m2
m2

2.000

unit

m3
kg
kg
m2

3 Pek Plesteran dan Acian Dinding

SUB TOTAL DINDING DAN PELAPIS DINDING

4 Pekerjaan pasang kusen dan pintu
Pekerjaan Pintu P1ap
SUB TOTAL KUSEN DAN PINTU
5 Pek Pelapis lantai
R Utilitas (HT)
R Service (HT)

###
###

14.219
11.283

m2
m2

###
###

14.219
11.283

m2
m2

###
###

102.879
25.502

m2
m2

SUB TOTAL PELAPIS LANTAI

6 Pek Langit Langit (Plafond)

R Utilitas
R Service
SUB TOTAL PLAFOND
7 Pek Pengecatan
Pengecatan Dinding
Pengecatan Plafond

SUB TOTAL PENGECATAN

SUB TOTAL ARSITEKTUR

MEP
1 Instalasi Elektrikal
Lampu DownLight 11 W
Saklar Single

SUB TOTAL ELEKTRIKAL

SUB TOTAL MEP
TOTAL

###
###

6
2

bh
bh

Harsat.

Harga

104,270.00
104,270.00
104,270.00
104,270.00
104,270.00
709,590.00

476,644.24
287,785.20
562,979.80
276,993.26
1,510,872.30
7,848,065.40

1,018,040.00
10,110.00
10,110.00
70,960.00

335,571.44
377,708.59
218,916.41
23,390.19

55,920.00
55,920.00

2,664,280.44
3,088,713.24

NDING

17,671,920.49

5,059,540.00

10,119,080.00
10,119,080.00

187,810.00
187,810.00

2,670,470.39
2,119,060.23
4,789,530.62

94,610.00
94,610.00

1,345,259.59
1,067,484.63
2,412,744.22

14,780.00
14,780.00

1,520,551.62
376,919.56

Keterangan

1,897,471.18
36,890,746.51

339,030.00
310,140.00

2,034,180.00
620,280.00
2,654,460.00
2,654,460.00
39,545,206.51

PERHITUNGAN RUANG UTILITY, SERVICE & UNIT TIPE 28

GAMBAR RENCANA SHOP DRAWING
PROYEK ATLANTA RESIDENCES
MARGONDA - DEPOK
No

Item Pekerjaan

Panj.

SRTRUKTUR
1 Besi Balok 350x750
D19
D22
D10
D19
D22
D10
Besi Balok 300x600
D19
D22
D10

Lebar

Tinggi

Vol.

7.48
7.48
3.21
1.70

99.857
22.313
86.096
73.364

2.41
2.48
1.70

32.195
37.045
20.961

5.99
5.99
2.71
1.57

79.960
17.867
48.518
53.235

SUB TOTAL BESI

Bekisting

6.25
6.25
1.64
1.64
4.76
4.76

0.35
0.63
0.35
0.63
0.30
0.48

2.188
7.875
0.572
2.060
1.428
4.570

SUB TOTAL BEKISTING

Beton

7.89
4.76

Fc 30 lantai 9 - lantai 10
Fc 27,5 lantai 11 - 17
Fc 25 lantai 18 - lantai 29

0.62
0.48

0.35
0.30

1.711
0.685
2.396
4.793
16.775
28.758

SUB TOTAL BETON

Page 16 of 65

PERHITUNGAN RUANG UTILITY, SERVICE & UNIT TIPE 28

GAMBAR RENCANA SHOP DRAWING
PROYEK ATLANTA RESIDENCES
MARGONDA - DEPOK
No

Item Pekerjaan

Panj.

3 Pengurangan Lantai Area Shaft

Besi
D10

4.76
0.49
4.76
4.76

Bekisting
Beton
Fc 30 lantai 9 - lantai 10
Fc 27,5 lantai 11 - 17
Fc 25 lantai 18 - lantai 29

SUB TOTAL SHAFT

SUB TOTAL STRUKTUR

Page 17 of 65

Lebar

0.49
0.49

Tinggi

0.12

Vol.

5.869
6.578
4.617
0.277
0.554
2.216
3.601

PERHITUNGAN RUANG UTILITY, SERVICE & UNIT TIPE 28

GAMBAR RENCANA SHOP DRAWING
PROYEK ATLANTA RESIDENCES
MARGONDA - DEPOK
No

Item Pekerjaan

Panj.

Arsitektur
1 Pas. Bata Ringan campuran 1.3
R Service & Unit

1.98
1.10
0.36
1.10
1.10
0.36
2.14
2.71
2.14
2.71
1.58
1.14

Opening

Lebar

Tinggi

2.14
2.14
2.20
2.14
2.14

2 Pek. Pas. Kolom praktis 150x150

Cor Beton
Besi 4 10
Besi 8 - 150
Bekisting
3 Pek Plesteran dan Acian Dinding
R Sampah
R Utilitas
Opening
Unit

Opening

Page 18 of 65

Vol.

2.80
2.80
2.80
3.45
3.45
3.45
3.45
3.45
3.45
3.45
3.45
3.45

5.530
3.080
0.994
3.795
3.795
1.225
7.383
9.350
7.383
9.350
5.434
3.916

0.98
0.80
1.54
0.98
0.98

(2.097)
(1.712)
(3.388)
(2.097)
(2.097)

28.45
28.45
106.40
28.45

0.15
4.00
0.15

0.15
0.62
0.39
0.15

0.64
70.16
41.98
0.64

6.48
7.62
2.14
2.14
6.53
17.72
2.53
2.20
2.20
2.14
2.14

3.45
3.45
0.98
0.98
3.45
3.45
3.45
1.54
1.54
0.98
0.80

22.356
26.289
(2.097)
(2.097)
22.525
61.134
8.729
(3.388)
(3.388)
(2.097)
(1.712)

PERHITUNGAN RUANG UTILITY, SERVICE & UNIT TIPE 28

GAMBAR RENCANA SHOP DRAWING
PROYEK ATLANTA RESIDENCES
MARGONDA - DEPOK
No

Item Pekerjaan

Panj.
2.14

Pek. Pas. Panel beton

Pek. Pas. Meja washtafle
- Cor beton
- Wiremesh M8
- Bekisting
Pek. Pas. Waterproofing dinding toilet T.30 cm
Pek. Pas. Keramik dinding
Pek. Pas. Pelapisan meja washtafle
Pek. Pas. List meja washtafle

Lebar

3.21

Tinggi
0.80

Vol.
(1.712)

2.80

9.00
0.074
0.755
0.419
2.290
14.944
0.740
0.135

SUB TOTAL DINDING DAN PELAPIS DINDING

Page 19 of 65

PERHITUNGAN RUANG UTILITY, SERVICE & UNIT TIPE 28

GAMBAR RENCANA SHOP DRAWING
PROYEK ATLANTA RESIDENCES
MARGONDA - DEPOK
No

Item Pekerjaan

Panj.

Lebar

Tinggi

Vol.

4 Pekerjaan pasang kusen dan pintu

R Servoce
Pekerjaan Pintu P1ap
Unit tipe 28
Pekerjaan Pintu P1ap
Pekerjaan Pintu PJ1ap
Pekerjaan Pintu P2ap
Pekerjaan Pintu PJ2

2.000
1.000
1.000
1.000
1.000
SUB TOTAL KUSEN DAN PINTU

5 Pek Pelapis lantai

Unit
Pek. Pas. Pelapisan lantai homogeneous tile
Pek. Pas. Pelapisan lantai homogeneous tile
Pek. Pas. Pelapisan lantai keramik 200x200 anti slip
R Utilitas
Pek. Pas. Pelapisan lantai homogeneous tile

###
###
###

17.719
4.120
6.550

###

12.400

###
###
###
###

17.719
4.120
6.550
12.400

17.72
2.53
12.40

2.50
2.50
2.50

44.300
6.325
31.00

0.98
0.80
0.80

(2.097)
(1.712)
(1.712)

SUB TOTAL PELAPIS LANTAI

6 Pek Langit Langit (Plafond)
Unit

R Utilitas
SUB TOTAL PLAFOND

7 Pek Pengecatan
Pengecatan Dinding
Unit
Service
Opening

2.14
2.14
2.14
Page 20 of 65

PERHITUNGAN RUANG UTILITY, SERVICE & UNIT TIPE 28

GAMBAR RENCANA SHOP DRAWING
PROYEK ATLANTA RESIDENCES
MARGONDA - DEPOK
No

Item Pekerjaan

Panj.
2.20
2.14
2.14
2.14

Pengecatan Plafond
Unit

R Service
SUB TOTAL PENGECATAN

Page 21 of 65

Lebar

Tinggi
1.54
0.98
0.98
0.98

Vol.
(3.388)
(2.097)
(2.097)
(2.097)

###
###
###

17.719
4.120
6.550

###

12.400

PERHITUNGAN RUANG UTILITY, SERVICE & UNIT TIPE 28

GAMBAR RENCANA SHOP DRAWING
PROYEK ATLANTA RESIDENCES
MARGONDA - DEPOK
No

Item Pekerjaan

Panj.

8 Pek Pasang Plumbing Fixtures

Pek. Pas. Closet duduk
Pek. Pas. Floor drain
Pek. Pas. Jet washer
Pek. Pas. Kaca cermin
Pek. Pas. Kitchen sink + kran
Pek. Pas. Kran dinding
Pek. Pas. Shower + mix shower
Pek. Pas. Tissue holder
Pek. Pas. Washtafel + kran

Lebar

Tinggi

Vol.

###
###
###
###
###
###
###
###
###

1
1
1
1
1
1
1
1
1

###

###
###

2
10

###
###
###

2
2
1

###
###
###
###

2
1
21
1

SUB TOTAL PLUMBING & FIXTURES

Pekerjaan Lain - Lain
Pek. Pas. Railing balkon
SUB TOTAL LAIN - LAIN
SUB TOTAL ARSITEKTUR
MEP
1 Fire Fighting
Head Splinker
Pipa 1 inch
SUB TOTAL FIRE FIGHTING
2 Tata Udara
AC Split Wall 1/2 PK
Fan Ceilling 100 CFM
Fan Ceilling 350 CFM
SUB TOTAL TATA UDARA
3 MATV
TV Outlet
Splitter Two-Y merk Ikusi
Instalasi Coaxial RG-6, 75 ohm Dalam Conduit PVC-HI
Coupler 2 way
Page 22 of 65

PERHITUNGAN RUANG UTILITY, SERVICE & UNIT TIPE 28

GAMBAR RENCANA SHOP DRAWING
PROYEK ATLANTA RESIDENCES
MARGONDA - DEPOK
No

Item Pekerjaan

Panj.

Lebar

Tinggi

Vol.

SUB TOTAL MATV

4 Fire Alarm
Smoke Detector
Instalasi kabel NYA 2x1,5 mm dalam conduit PVC-HI merk 4 besar

###
###

2
2

###
###
###
###
###
###

2
1
2
2
1
33

SUB TOTAL FIRE ALARM

5 Telepon dan Internet
Socket Telepon (RJ-11)
Paralel Outlet telephone
Outlet telephon merk Clipsal
Outlet Internet merk Clipsal
Junction box
ITC 1 ( 2 x 2 x 0,6 mm)

SUB TOTAL TELPON DAN INTERNET

Page 23 of 65

PERHITUNGAN RUANG UTILITY, SERVICE & UNIT TIPE 28

GAMBAR RENCANA SHOP DRAWING
PROYEK ATLANTA RESIDENCES
MARGONDA - DEPOK
No

Item Pekerjaan

Panj.

Lebar

Tinggi

Vol.

6 Elektrikal
KWH 1 phase
Intalasi Outlet Saklar
Kabel NYM 3 x 2,5 mm2 dari stop kontak ke panel
Kabel NYY 4 x 4 mm2 dari panel unit ke kabel tray
Stop kontak

###
###
###
###
###

1
5
35
16
6

7 Penerangan
Lampu Down Light 11 watt

###

###
###
###
###
###
###
###

10
10
8
3
5
2
1

###
###
###
###

21
3
1
1

###
###
###

2
2
1

SUB TOTAL ELEKTRIKAL

8 Air Bekas
Pipa PVC dia 100
Pipa PVC dia 80
Pipa PVC dia 50
Fitting PVC dia 100 m
Elbow PVC dia 80 m
T PVC dia 80 m
FD dia 50 m
SUB TOTAL AIR BEKAS
9 Air Kotor
Pipa PVC dia 100
Elbow PVC dia 100 m
T PVC dia 100 m
CCO dia 100 m
SUB TOTAL AIR KOTOR
10 Air Hujan
Pipa dia 3 inch
Elbow PVC dia 80 m
T PVC dia 150 m
SUB TOTAL AIR HUJAN
Page 24 of 65

PERHITUNGAN RUANG UTILITY, SERVICE & UNIT TIPE 28

GAMBAR RENCANA SHOP DRAWING
PROYEK ATLANTA RESIDENCES
MARGONDA - DEPOK
No
11 Fire Stop
Fire Stop Ex Promat/3M

Item Pekerjaan

Panj.
4.98
SUB TOTAL FIRE STOP
SUB TOTAL MEP
TOTAL

Page 25 of 65

Lebar
0.49

Tinggi

Vol.
-

2.42

Sat.

Harsat.

Harga

Keterangan

kg
kg
kg
kg

10,110.00
10,110.00
10,110.00
10,110.00

1,009,550.74
225,587.51
870,433.56
741,704.99

kg
kg
kg

10,110.00
10,110.00
10,110.00

325,491.69
374,521.13
211,915.71

kg
kg
kg
kg

10,110.00
10,110.00
10,110.00
10,110.00

808,396.60
180,638.95
490,512.57
538,203.58

5,776,957.01
m2
m2
m2
m2
m2
m2

141,920.00
141,920.00
141,920.00
141,920.00
141,920.00
141,920.00

310,450.00
1,117,620.00
81,213.72
292,369.39
202,661.76
648,517.63
2,652,832.50

m3
m3

m3
m3
m3

1,051,730.00
1,038,450.00
1,018,590.00

5,040,910.34
17,420,408.94
29,292,427.87
51,753,747.15

Page 26 of 65

Sat.

kg
kg
m2
m3
m3
m3
m3

Harsat.

Harga

(10,110.00)
(10,110.00)
(141,920.00)

(59,336.40)
(66,504.14)
(655,273.02)

(1,051,730.00)
(1,038,450.00)
(1,018,590.00)

(582,725.73)
(2,301,471.04)
(3,668,366.32)

(7,333,676.66)
52,849,860.01

Page 27 of 65

Keterangan

Sat.

m2
m2
m2
m2
m2
m2
m2
m2

Harsat.

Harga

m2
m2
m2
m2

104,270.00
104,270.00
104,270.00
104,270.00
104,270.00
104,270.00
104,270.00
104,270.00
104,270.00
104,270.00
104,270.00
104,270.00

576,613.10
321,151.60
103,644.38
395,704.65
395,704.65
127,704.68
769,825.41
974,872.37
769,825.41
974,872.37
566,577.11
408,295.25

m2
m2
m2
m2
m2

104,270.00
104,270.00
104,270.00
104,270.00
104,270.00

(218,675.04)
(178,510.24)
(353,266.76)
(218,675.04)
(218,675.04)

1,018,040.00
10,110.00
10,110.00
70,960.00

651,672.86
709,294.35
424,429.77
45,423.27

55,920.00
55,920.00
55,920.00
55,920.00
55,920.00
55,920.00
55,920.00
55,920.00
55,920.00
55,920.00
55,920.00

1,250,147.52
1,470,080.88
(117,275.42)
(117,275.42)
1,259,600.80
3,418,613.28
488,097.72
(189,456.96)
(189,456.96)
(117,275.42)
(95,735.04)

m3
kg
kg
m2

m2
m2
m2
m2
m2
m2
m2
m2
m2
m2
m2

Page 28 of 65

Keterangan

NG

Sat.
m2

Harsat.
55,920.00

Harga
(95,735.04)

m2

709,590.00

6,385,742.33

m3
m2
m2
m2
m2
m2

1,018,040.00
64,080.00
70,960.00
43,760.00
155,410.00
1,856,820.00
438,990.00

75,334.96
48,359.04
29,755.89
100,227.90
2,322,457.40
1,373,427.86
59,409.98

24,386,854.38

Page 29 of 65

Keterangan

Sat.

Harsat.

Harga

unit

5,059,540.00

10,119,080.00

unit
unit
unit
unit

5,059,540.00
9,595,715.00
4,708,054.16
3,348,950.00

5,059,540.00
9,595,715.00
4,708,054.16
3,348,950.00
32,831,339.16

m2
m2
m2

187,810.00
187,810.00
229,590.00

3,327,805.39
773,777.20
1,503,814.50

m2

187,810.00

2,328,844.00
7,934,241.09

m2
m2
m2
m2

94,610.00
94,610.00
94,610.00
94,610.00

1,676,394.59
389,793.20
619,695.50
1,173,164.00
3,859,047.29

m2
m2
m2

14,780.00
14,780.00
14,780.00

654,754.00
93,483.50
458,180.00

m2
m2
m2

14,780.00
14,780.00
14,780.00

(30,996.62)
(25,303.36)
(25,303.36)
Page 30 of 65

Keterangan

Sat.
m2
m2
m2
m2

Harsat.
14,780.00
14,780.00
14,780.00
14,780.00

Harga
(50,074.64)
(30,996.62)
(30,996.62)
(30,996.62)

m2
m2
m2

14,780.00
14,780.00
14,780.00

261,886.82
60,893.60
96,809.00

m2

14,780.00

183,272.00
1,584,611.10

Page 31 of 65

Keterangan

Sat.

unit
bh
bh
unit
unit
bh
unit
bh
unit

Harsat.

1,907,020.00
299,360.00
186,270.00
681,210.00
1,731,110.00
293,450.00
1,506,400.00
199,570.00
1,811,680.00

Harga

Keterangan

1,907,020.00
299,360.00
186,270.00
681,210.00
1,731,110.00
293,450.00
1,506,400.00
199,570.00
1,811,680.00
8,616,070.00

946,120.00

2,185,537.20
2,185,537.20
81,397,700.21

bh
m

58,170.00
58,510.00

116,340.00
585,100.00
701,440.00

bh
bh
bh

4,000,000.00
621,250.00
2,334,430.00

8,000,000.00 belum ada harga

1,242,500.00
2,334,430.00
11,576,930.00

titik
titik
m
bh

56,830.00
112,790.00
16,470.00
139,360.00

113,660.00
112,790.00
345,870.00
139,360.00
Page 32 of 65

Sat.

Harsat.

Harga
711,680.00

bh
titik

608,050.00
141,000.00

1,216,100.00
282,000.00
1,498,100.00

titik
titik
bh
bh
bh
m

41,320.00
210,160.00
312,950.00
452,970.00
841,750.00
6,780.00

82,640.00
210,160.00
625,900.00
905,940.00
841,750.00
223,740.00
2,890,130.00

Page 33 of 65

Keterangan

Sat.

Harsat.

Harga

Unit
titik
m
m
m

680,020.00
310,140.00
18,960.00
35,590.00
31,640.00

680,020.00
1,550,700.00
663,600.00
569,440.00
189,840.00

titik

339,030.00

2,373,210.00
6,026,810.00

m
m
m
bh
bh
bh
bh

107,490.00
72,900.00
43,570.00
43,960.00
35,480.00
43,960.00
235,040.00

1,074,900.00
729,000.00
348,560.00
131,880.00
177,400.00
87,920.00
235,040.00
2,784,700.00

m
bh
bh
bh

107,490.00
69,200.00
87,870.00
110,000.00

2,257,290.00
207,600.00
87,870.00
110,000.00
2,662,760.00

m
bh
bh

72,900.00
35,480.00
221,290.00

145,800.00
70,960.00
221,290.00
438,050.00
Page 34 of 65

Keterangan

Sat.
m

Harsat.
1,250,000.00

Harga
3,019,125.00
3,019,125.00
32,309,725.00
166,557,285.22

Page 35 of 65

Keterangan

PERHITUNGAN RUANG UTILITY & SERVICE

GAMBAR RENCANA SHOP DRAWING
PROYEK ATLANTA RESIDENCES
MARGONDA - DEPOK
No

Item Pekerjaan

Panj.

SRTRUKTUR
Besi Balok 300x600
D19
D22

Lebar

Tinggi

5.99
5.99
2.71
1.57

D10

Vol.

79.96
17.87
48.52
53.23

SUB TOTAL BESI

Bekisting

4.76
4.76

0.30
0.48

1.43
4.57

SUB TOTAL BEKISTING

Beton

4.76

0.48

0.30

0.69
0.69
1.37
4.80
8.23

Fc 27,5 lantai 11 - 17
Fc 25 lantai 18 - lantai 29
SUB TOTAL BETON

3 Pengurangan Lantai Area Shaft

Besi
D10

4.76
0.49
4.76
4.76

Bekisting
Beton
Fc 30 lantai 9 - lantai 10
Fc 27,5 lantai 11 - 17
Fc 25 lantai 18 - lantai 29

SUB TOTAL SHAFT

SUB TOTAL STRUKTUR
Page 36 of 65

0.49
0.49

0.12

5.87
6.58
4.62
0.28
0.55
2.22
3.60

PERHITUNGAN RUANG UTILITY & SERVICE

GAMBAR RENCANA SHOP DRAWING
PROYEK ATLANTA RESIDENCES
MARGONDA - DEPOK
No

Item Pekerjaan

Panj.

Arsitektur
1 Pas. Bata Ringan campuran 1.3
R Service

Opening

2 Pek. Pas. Kolom praktis 150x150

Cor Beton
Besi 4 10
Besi 8 - 150
Bekisting
3 Pek Plesteran dan Acian Dinding
R Service
R Utilitas
Opening

Lebar

Tinggi

Vol.

1.10
0.36
1.10
2.14
2.71
2.14
2.14

2.80
2.80
3.45
3.45
3.45
0.98
0.98

3.08
0.99
3.80
7.38
9.35
(2.10)
(2.10)

9.05
9.05
33.60
9.05

0.15
4.00
0.15

0.15
0.62
0.39
0.15

0.20
22.32
13.26
0.20

6.48
7.62
2.14
2.14

3.45
3.45
0.98
0.98

22.36
26.29
(2.10)
(2.10)

SUB TOTAL DINDING DAN PELAPIS DINDING

5 Pekerjaan pasang kusen dan pintu
Pekerjaan Pintu P1ap

2.00
SUB TOTAL KUSEN DAN PINTU

6 Pek Pelapis lantai

R Utilitas

###

12.40

###

12.40

SUB TOTAL PELAPIS LANTAI

7 Pek Langit Langit (Plafond)
R Utilitas

SUB TOTAL PLAFOND

Page 37 of 65

PERHITUNGAN RUANG UTILITY & SERVICE

GAMBAR RENCANA SHOP DRAWING
PROYEK ATLANTA RESIDENCES
MARGONDA - DEPOK
No

Item Pekerjaan

Panj.

8 Pek Pengecatan
Pengecatan Dinding
Ruang Service
Opening

Pengecatan Plafond

Lebar

Tinggi

Vol.

12.40
2.14
2.14
2.14

2.50
0.98
0.98
0.98

31.00
(2.10)
(2.10)
(2.10)

###

12.40

###

1.00

SUB TOTAL PENGECATAN

SUB TOTAL ARSITEKTUR
MEP
1 Tata Udara
Fan Ceilling 350 CFM

SUB TOTAL TATA UDARA

Page 38 of 65

PERHITUNGAN RUANG UTILITY & SERVICE

GAMBAR RENCANA SHOP DRAWING
PROYEK ATLANTA RESIDENCES
MARGONDA - DEPOK
No

Item Pekerjaan

Panj.

Lebar

Tinggi

Vol.

6 Elektrikal
Intalasi Outlet Saklar
Kabel NYM 3 x 2,5 mm2 dari stop kontak ke panel
Stop kontak

###
###
###

2.00
12.00
1.00

7 Penerangan
Lampu Down Light 11 watt

###

2.00

0.49

2.42

SUB TOTAL ELEKTRIKAL

11 Fire Stop
Fire Stop Ex Promat/3M

4.98
SUB TOTAL FIRE STOP
SUB TOTAL MEP
TOTAL

Page 39 of 65

Sat.

kg
kg
kg
kg

Harsat.

10,110.00
10,110.00
10,110.00
10,110.00

Harga

808,396.60
180,638.95
490,512.57
538,203.58

2,017,751.69
m2
m2

141,920.00
141,920.00

202,661.76
648,517.63
851,179.39

m3

m3
m3
m3

1,051,730.00
1,038,450.00
1,018,590.00

1,441,795.62
4,982,566.18
8,378,187.96
14,802,549.75

kg
kg
m2
m3
m3
m3
m3

(10,110.00)
(10,110.00)
(141,920.00)

(59,336.40)
(66,504.14)
(655,273.02)

(1,051,730.00)
(1,038,450.00)
(1,018,590.00)

(582,725.73)
(2,301,471.04)
(3,668,366.32)

(7,333,676.66)
10,337,804.18
Page 40 of 65

Keterangan

Sat.

m2
m2
m2
m2
m2
m2
m2

m3
kg
kg
m2

m2
m2
m2
m2

Harsat.

Harga

104,270.00
104,270.00
104,270.00
104,270.00
104,270.00
104,270.00
104,270.00

321,151.60
103,644.38
395,704.65
769,825.41
974,872.37
(218,675.04)
(218,675.04)

1,018,040.00
10,110.00
10,110.00
70,960.00

207,298.40
225,627.90
134,030.45
14,449.23

55,920.00
55,920.00
55,920.00
55,920.00

1,250,147.52
1,470,080.88
(117,275.42)
(117,275.42)

NG

5,194,931.85

unit

5,059,540.00

10,119,080.00
10,119,080.00

m2

187,810.00

2,328,844.00
2,328,844.00

m2

94,610.00

1,173,164.00
1,173,164.00
Page 41 of 65

Keterangan

Sat.

Harsat.

Harga

m2
m2
m2
m2

14,780.00
14,780.00
14,780.00
14,780.00

458,180.00
(30,996.62)
(30,996.62)
(30,996.62)

m2

14,780.00

183,272.00
548,462.15
19,364,482.00

bh

2,334,430.00

2,334,430.00
2,334,430.00

Page 42 of 65

Keterangan

Sat.

Harsat.

Harga

titik
m
m

310,140.00
18,960.00
31,640.00

620,280.00
227,520.00
31,640.00

titik

339,030.00

678,060.00
1,557,500.00

1,250,000.00

3,019,125.00
3,019,125.00
6,911,055.00
36,613,341.19

Page 43 of 65

Keterangan

PERHITUNGAN UNIT TIPE 28

GAMBAR RENCANA SHOP DRAWING
PROYEK ATLANTA RESIDENCES
MARGONDA - DEPOK
No

Item Pekerjaan

Panj.

SRTRUKTUR
1 Besi Balok 350x750
D19
D22

Lebar

Tinggi

Vol.

D10

7.48
7.48
3.21
1.70

99.86
22.31
86.10
73.36

D19
D22
D10

2.41
2.48
1.70

32.20
37.04
20.96

SUB TOTAL BESI

Bekisting

6.25
6.25
1.64
1.64

0.35
0.63
0.35
0.63

2.19
7.88
0.57
2.06

SUB TOTAL BEKISTING

Beton

7.89

Fc 30 lantai 9 - lantai 10
Fc 27,5 lantai 11 - 17
Fc 25 lantai 18 - lantai 29

0.62

0.35

1.71
1.71
3.42
11.98
20.53

SUB TOTAL BETON

SUB TOTAL STRUKTUR

Page 44 of 65

PERHITUNGAN UNIT TIPE 28

GAMBAR RENCANA SHOP DRAWING
PROYEK ATLANTA RESIDENCES
MARGONDA - DEPOK
No

Item Pekerjaan

Panj.

Arsitektur
1 Pas. Bata Ringan campuran 1.3
Unit tipe 28

Opening

2 Pek. Pas. Kolom praktis 150x150

Cor Beton
Besi 4 10
Besi 8 - 150
Bekisting
3 Pek Plesteran dan Acian Dinding
Unit

Opening

Pek. Pas. Panel beton

Pek. Pas. Meja washtafle
- Cor beton
- Wiremesh M8
- Bekisting
Pek. Pas. Waterproofing dinding toilet T.30 cm
Pek. Pas. Keramik dinding
Pek. Pas. Pelapisan meja washtafle
Pek. Pas. List meja washtafle

Lebar

Tinggi

Vol.

1.98
1.10
0.36
2.14
2.71
1.58
1.14
2.14
2.14
2.20

2.80
3.45
3.45
3.45
3.45
3.45
3.45
0.98
0.80
1.54

5.530
3.795
1.225
7.383
9.350
5.434
3.916
(2.097)
(1.712)
(3.388)

19.40
19.40
72.80
19.40

0.15
4.00
0.15

0.15
0.62
0.39
0.15

0.44
47.84
28.72
0.44

6.53
17.72
2.53
2.20
2.20
2.14
2.14
2.14

3.45
3.45
3.45
1.54
1.54
0.98
0.80
0.80

22.525
61.134
8.729
(3.388)
(3.388)
(2.097)
(1.712)
(1.712)

2.80

9.00

3.21

0.074
0.755
0.419
2.290
14.944
0.740
0.135
Page 45 of 65

PERHITUNGAN UNIT TIPE 28

GAMBAR RENCANA SHOP DRAWING
PROYEK ATLANTA RESIDENCES
MARGONDA - DEPOK
No

Item Pekerjaan

Panj.
Lebar
SUB TOTAL DINDING DAN PELAPIS DINDING

Tinggi

Vol.

4 Pekerjaan pasang kusen dan pintu

Pekerjaan Pintu P1ap
Pekerjaan Pintu PJ1ap
Pekerjaan Pintu P2ap
Pekerjaan Pintu PJ2

1.000
1.000
1.000
1.000
SUB TOTAL KUSEN DAN PINTU

5 Pek Pelapis lantai

Unit
Pek. Pas. Pelapisan lantai homogeneous tile
Pek. Pas. Pelapisan lantai homogeneous tile
Pek. Pas. Pelapisan lantai keramik 200x200 anti slip

SUB TOTAL PELAPIS LANTAI

Page 46 of 65

###
###
###

17.719
4.120
6.550

PERHITUNGAN UNIT TIPE 28

GAMBAR RENCANA SHOP DRAWING
PROYEK ATLANTA RESIDENCES
MARGONDA - DEPOK
No

Item Pekerjaan

Panj.

6 Pek Langit Langit (Plafond)

Unit

Lebar

Tinggi

Vol.

###
###
###

17.719
4.120
6.550

17.72
2.53
2.14
2.14
2.14
2.20

2.50
2.50
0.98
0.80
0.80
1.54

44.300
6.325
(2.097)
(1.712)
(1.712)
(3.388)

###
###
###

17.719
4.120
6.550

###
###
###
###
###
###
###
###
###

1
1
1
1
1
1
1
1
1

###

SUB TOTAL PLAFOND

7 Pek Pengecatan
Pengecatan Dinding
Unit
Opening

Pengecatan Plafond

SUB TOTAL PENGECATAN

8 Pek Pasang Plumbing Fixtures
Pek. Pas. Closet duduk
Pek. Pas. Floor drain
Pek. Pas. Jet washer
Pek. Pas. Kaca cermin
Pek. Pas. Kitchen sink + kran
Pek. Pas. Kran dinding
Pek. Pas. Shower + mix shower
Pek. Pas. Tissue holder
Pek. Pas. Washtafel + kran

SUB TOTAL PLUMBING & FIXTURES

Pekerjaan Lain - Lain
Pek. Pas. Railing balkon

Page 47 of 65

PERHITUNGAN UNIT TIPE 28

GAMBAR RENCANA SHOP DRAWING
PROYEK ATLANTA RESIDENCES
MARGONDA - DEPOK
No

Item Pekerjaan

Panj.
SUB TOTAL LAIN - LAIN
SUB TOTAL ARSITEKTUR

MEP
1 Fire Fighting
Head Splinker
Pipa 1 inch

Lebar

Tinggi

Vol.

###
###

2
10

###
###

2
2

SUB TOTAL FIRE FIGHTING

2 Tata Udara
AC Split Wall 1/2 PK
Fan Ceilling 100 CFM
SUB TOTAL TATA UDARA

Page 48 of 65

PERHITUNGAN UNIT TIPE 28

GAMBAR RENCANA SHOP DRAWING
PROYEK ATLANTA RESIDENCES
MARGONDA - DEPOK
No

Item Pekerjaan

Panj.

3 MATV
TV Outlet
Splitter Two-Y merk Ikusi
Instalasi Coaxial RG-6, 75 ohm Dalam Conduit PVC-HI
Coupler 2 way

Lebar

Tinggi

Vol.

###
###
###
###

2
1
21
1

###
###

2
2

###
###
###
###
###
###

2
1
2
2
1
33

SUB TOTAL MATV

4 Fire Alarm
Smoke Detector
Instalasi kabel NYA 2x1,5 mm dalam conduit PVC-HI merk 4 besar
SUB TOTAL FIRE ALARM
5 Telepon dan Internet
Socket Telepon (RJ-11)
Paralel Outlet telephone
Outlet telephon merk Clipsal
Outlet Internet merk Clipsal
Junction box
ITC 1 ( 2 x 2 x 0,6 mm)

SUB TOTAL TELPON DAN INTERNET

6 Elektrikal
KWH 1 phase
Intalasi Outlet Saklar
Kabel NYM 3 x 2,5 mm2 dari stop kontak ke panel
Kabel NYY 4 x 4 mm2 dari panel unit ke kabel tray
Stop kontak

###
###
###
###
###

1
3
23
16
5

7 Penerangan
Lampu Down Light 11 watt

###

###

10

SUB TOTAL ELEKTRIKAL

8 Air Bekas
Pipa PVC dia 100
Page 49 of 65

PERHITUNGAN UNIT TIPE 28

GAMBAR RENCANA SHOP DRAWING
PROYEK ATLANTA RESIDENCES
MARGONDA - DEPOK
No

Item Pekerjaan
-

Panj.

Pipa PVC dia 80

Pipa PVC dia 50
Fitting PVC dia 100 m
Elbow PVC dia 80 m
T PVC dia 80 m
FD dia 50 m

Lebar
Tinggi
###
###
###
###
###
###
-

Vol.
10
8
3
5
2
1

SUB TOTAL AIR BEKAS

9 Air Kotor
Pipa PVC dia 100
Elbow PVC dia 100 m
T PVC dia 100 m
CCO dia 100 m

SUB TOTAL AIR KOTOR

Page 50 of 65

###
###
###
###

21
3
1
1

PERHITUNGAN UNIT TIPE 28

GAMBAR RENCANA SHOP DRAWING
PROYEK ATLANTA RESIDENCES
MARGONDA - DEPOK
No

Item Pekerjaan

Panj.

10 Air Hujan
Pipa dia 3 inch
Elbow PVC dia 80 m
T PVC dia 150 m

Lebar

SUB TOTAL AIR HUJAN

SUB TOTAL MEP
TOTAL

Page 51 of 65

###
###
###

Tinggi

Vol.

2
2
1

Sat.

Harsat.

Harga

Keterangan

kg
kg
kg
kg

10,110.00
10,110.00
10,110.00
10,110.00

1,009,550.74
225,587.51
870,433.56
741,704.99

kg
kg
kg

10,110.00
10,110.00
10,110.00

325,491.69
374,521.13
211,915.71
3,759,205.31

m2
m2
m2
m2

141,920.00
141,920.00
141,920.00
141,920.00

310,450.00
1,117,620.00
81,213.72
292,369.39
1,801,653.11

m3

m3
m3
m3

1,051,730.00
1,038,450.00
1,018,590.00

3,599,114.72
12,437,842.76
20,914,239.92
36,951,197.40
42,512,055.82

Page 52 of 65

Sat.

m2
m2
m2
m2
m2
m2
m2
m2

Harsat.

Harga

104,270.00
104,270.00
104,270.00
104,270.00
104,270.00
104,270.00
104,270.00
104,270.00
104,270.00
104,270.00

576,613.10
395,704.65
127,704.68
769,825.41
974,872.37
566,577.11
408,295.25
(218,675.04)
(178,510.24)
(353,266.76)

1,018,040.00
10,110.00
10,110.00
70,960.00

444,374.46
483,666.44
290,399.32
30,974.04

m2
m2
m2
m2
m2
m2
m2
m2

55,920.00
55,920.00
55,920.00
55,920.00
55,920.00
55,920.00
55,920.00
55,920.00

1,259,600.80
3,418,613.28
488,097.72
(189,456.96)
(189,456.96)
(117,275.42)
(95,735.04)
(95,735.04)

m2

709,590.00

6,385,742.33

m3
m2
m2
m2
m2
m2
m

1,018,040.00
64,080.00
70,960.00
43,760.00
155,410.00
1,856,820.00
438,990.00

75,334.96
48,359.04
29,755.89
100,227.90
2,322,457.40
1,373,427.86
59,409.98

m2
m2

m3
kg
kg
m2

Page 53 of 65

Keterangan

Sat.

Harsat.

ING

unit
unit
unit
unit

5,059,540.00
9,595,715.00
4,708,054.16
3,348,950.00

Harga
19,191,922.53

5,059,540.00
9,595,715.00
4,708,054.16
3,348,950.00
22,712,259.16

m2
m2
m2

187,810.00
187,810.00
229,590.00

3,327,805.39
773,777.20
1,503,814.50
5,605,397.09

Page 54 of 65

Keterangan

Sat.

m2
m2
m2

Harsat.

94,610.00
94,610.00
94,610.00

Harga

1,676,394.59
389,793.20
619,695.50
2,685,883.29

m2
m2
m2
m2
m2
m2

14,780.00
14,780.00
14,780.00
14,780.00
14,780.00
14,780.00

654,754.00
93,483.50
(30,996.62)
(25,303.36)
(25,303.36)
(50,074.64)

m2
m2
m2

14,780.00
14,780.00
14,780.00

261,886.82
60,893.60
96,809.00
1,036,148.94

unit
bh
bh
unit
unit
bh
unit
bh
unit

1,907,020.00
299,360.00
186,270.00
681,210.00
1,731,110.00
293,450.00
1,506,400.00
199,570.00
1,811,680.00

1,907,020.00
299,360.00
186,270.00
681,210.00
1,731,110.00
293,450.00
1,506,400.00
199,570.00
1,811,680.00
8,616,070.00

946,120.00

2,185,537.20
Page 55 of 65

Keterangan

Sat.

bh
m

Harsat.

58,170.00
58,510.00

Harga
2,185,537.20
62,033,218.21

Keterangan

116,340.00
585,100.00
701,440.00

bh
bh

4,000,000.00
621,250.00

8,000,000.00 belum ada harga

1,242,500.00
9,242,500.00

Page 56 of 65

Sat.

titik
titik
m
bh

Harsat.

56,830.00
112,790.00
16,470.00
139,360.00

Harga

113,660.00
112,790.00
345,870.00
139,360.00
711,680.00

bh
titik

608,050.00
141,000.00

1,216,100.00
282,000.00
1,498,100.00

titik
titik
bh
bh
bh
m

41,320.00
210,160.00
312,950.00
452,970.00
841,750.00
6,780.00

82,640.00
210,160.00
625,900.00
905,940.00
841,750.00
223,740.00
2,890,130.00

Unit
titik
m
m
m

680,020.00
310,140.00
18,960.00
35,590.00
31,640.00

680,020.00
930,420.00
436,080.00
569,440.00
158,200.00

titik

339,030.00

1,695,150.00
4,469,310.00

107,490.00

1,074,900.00
Page 57 of 65

Keterangan

Sat.
m
m
bh
bh
bh
bh

Harsat.
72,900.00
43,570.00
43,960.00
35,480.00
43,960.00
235,040.00

Harga
729,000.00
348,560.00
131,880.00
177,400.00
87,920.00
235,040.00
2,784,700.00

m
bh
bh
bh

107,490.00
69,200.00
87,870.00
110,000.00

2,257,290.00
207,600.00
87,870.00
110,000.00
2,662,760.00

Page 58 of 65

Keterangan

Sat.

m
bh
bh

Harsat.

72,900.00
35,480.00
221,290.00

Harga

145,800.00
70,960.00
221,290.00
438,050.00
25,398,670.00
87,431,888.21

Page 59 of 65

Keterangan

REFERENSI HARGA SATUAN PEKERJAAN

PERHITUNGAN BIAYA RUANG SERVICE, UTILITY & UNIT TYPE 28
PROYEK ATLANTA RESIDENCES
MARGONDA - DEPOK
No
A
1
2
3
4
5

STRUKTUR
Besi
Bekisting
Beton Fc 30 lantai 9 - lantai 10
Beton Fc 27,5 lantai 11 - 17
Beton Fc 25 lantai 18 - lantai 29

B
1
2

ARSITEKTUR
Pas. Bata Ringan campuran 1.3
Pek. Pas. Kolom praktis 150x150

3
4

5
6
7
8
9

10

11
12
13
14

Item Pekerjaan

Cor Beton
Besi 4 10
Besi 8 - 150
Bekisting
Pek Plesteran dan Acian Dinding
Pek. Pas. Meja washtafle
Cor beton
Wiremesh M8
Bekisting
Pek. Pas. Waterproofing dinding toilet T.30 cm
Pek. Pas. Keramik dinding
Pek. Pas. Pelapisan meja washtafle
Pek. Pas. List meja washtafle
Pekerjaan pasang kusen dan pintu
Pekerjaan Pintu P1ap
Pekerjaan Pintu PJ1ap
Pekerjaan Pintu P2ap
Pekerjaan Pintu PJ2
Pek Pelapis lantai
Pek. Pas. Pelapisan lantai homogeneous tile
Pek. Pas. Pelapisan lantai keramik 200x200 anti slip
Pek Langit Langit (Plafond)
Pengecatan Dinding
Pengecatan Plafond
Pek Pasang Plumbing Fixtures
Pek. Pas. Closet duduk
Pek. Pas. Floor drain

Sat.
kg
m2
m3
m3
m3

m2
m3
kg
kg
m2
m2
m3
m2
m2
m2
m2
m2
m1
unit
unit
unit
unit
m2
m2
m2
m2
m2
unit
bh

REFERENSI HARGA SATUAN PEKERJAAN

PERHITUNGAN BIAYA RUANG SERVICE, UTILITY & UNIT TYPE 28
PROYEK ATLANTA RESIDENCES
MARGONDA - DEPOK
No

15

C
1

Item Pekerjaan
Pek. Pas. Jet washer
Pek. Pas. Kaca cermin
Pek. Pas. Kitchen sink + kran
Pek. Pas. Kran dinding
Pek. Pas. Shower + mix shower
Pek. Pas. Tissue holder
Pek. Pas. Washtafel + kran
Pekerjaan Lain - Lain
Pek. Pas. Railing balkon
MEP
Fire Fighting
Head Splinker
Pipa 1 inch
Tata Udara
AC Split Wall 1/2 PK
Fan Ceilling 100 CFM
Fan Ceilling 350 CFM
MATV
TV Outlet
Splitter Two-Y merk Ikusi
Instalasi Coaxial RG-6, 75 ohm Dalam Conduit PVC-HI
Coupler 2 way
Fire Alarm
Smoke Detector
Instalasi kabel NYA 2x1,5 mm dalam conduit PVC-HI merk 4 besar
Telepon dan Internet
Socket Telepon (RJ-11)
Paralel Outlet telephone
Outlet telephon merk Clipsal
Outlet Internet merk Clipsal
Junction box
ITC 1 ( 2 x 2 x 0,6 mm)
Elektrikal
KWH 1 phase
Intalasi Outlet Saklar
Kabel NYM 3 x 2,5 mm2 dari stop kontak ke panel

Sat.
bh
unit
unit
bh
unit
bh
unit
m1

bh
m
bh
bh
bh
titik
titik
m
bh
bh
titik
titik
titik
bh
bh
bh
m
Unit
titik
m

REFERENSI HARGA SATUAN PEKERJAAN

PERHITUNGAN BIAYA RUANG SERVICE, UTILITY & UNIT TYPE 28
PROYEK ATLANTA RESIDENCES
MARGONDA - DEPOK
No

7
8

10

11

Item Pekerjaan
Kabel NYY 4 x 4 mm2 dari panel unit ke kabel tray
Stop kontak
Penerangan
Lampu Down Light 11 watt
Air Bekas
Pipa PVC dia 100
Pipa PVC dia 80
Pipa PVC dia 50
Fitting PVC dia 100 m
Elbow PVC dia 80 m

Sat.
m
m

T PVC dia 80 m
FD dia 50 m
Air Kotor
Pipa PVC dia 100
Elbow PVC dia 100 m
T PVC dia 100 m
CCO dia 100 m
Air Hujan
Pipa dia 3 inch
Elbow PVC dia 80 m
T PVC dia 150 m
Fire Stop
Fire Stop Ex Promat/3M

bh
bh

titik
m
m
m
bh
bh

m
bh
bh
bh
m
bh
bh
m

Harga Satuan
Rp
Rp
Rp
Rp
Rp

10,110
141,920
1,051,730
1,038,450
1,018,590

Rp

104,270

Rp
Rp
Rp
Rp
Rp

1,018,040
10,110
10,110
70,960
55,920

Rp
Rp
Rp
Rp
Rp
Rp
Rp

1,018,040
64,080
70,960
43,760
155,410
1,856,820
438,990

Rp
Rp
Rp
Rp

5,059,540
9,595,715
4,708,054
3,348,950

Rp
Rp
Rp
Rp
Rp

187,810
229,590
94,610
14,780
14,780

Rp
Rp

1,907,020
299,360

Keterangan

Rp
Rp
Rp
Rp
Rp
Rp
Rp

Harga Satuan
186,270
681,210
1,731,110
293,450
1,506,400
199,570
1,811,680

Rp

946,120

Rp
Rp

58,170
58,510

Rp
Rp
Rp

Keterangan

4,000,000 Harga belum ada di BQ

621,250
2,334,430

Rp
Rp
Rp
Rp

56,830
112,790
16,470
139,360

Rp
Rp

608,050
141,000

Rp
Rp
Rp
Rp
Rp
Rp

41,320
210,160
312,950
452,970
841,750
6,780

Rp
Rp
Rp

680,020
310,140
18,960

Harga Satuan
Rp
35,590
Rp
31,640
Rp

339,030

Rp
Rp
Rp
Rp
Rp

107,490
72,900
43,570
43,960
35,480

Rp
Rp

43,960
235,040

Rp
Rp
Rp
Rp

107,490
69,200
87,870
110,000

Rp
Rp
Rp

72,900
35,480
221,290

Rp

Keterangan

1,250,000 Harga belum ada di BQ