Amarrture Dan Power

REKAP OWNER ESTIMATE PEKERJAAN ELEKTRIKAL & ELEKTRONIKA
PROYEK : PEMBANGUNAN APARTEMEN GRAND ZAM ZAM TOWER ( BLOK F )

LOKASI : MARGONDA DEPOK
PEKERJAAN : ELEKTRIKAL / INSTALASI & UPAH
TANGGAL : 15 OKTOBER 2016
Pemasangan Instalasi Dan Armatur
JUMLAH ( Rp )
NO URAIAN
MATERIAL UPAH
1 UNIT 1,457,256,831 361,098,868
Jumlah
2 KORIDOR 528,867,932 187,555,725
Jumlah
3 KOMERSIAL DAN PUBLIC AREA
- Basement 3 50,915,712 12,995,501
- Basement 2 64,956,694 16,077,668
- Basement 1 69,704,773 15,301,048
Jumlah
4 LANTAI DASAR -
- Komersial 18,162,379 3,986,864
- Public area 68,349,981 25,762,714
Jumlah
5 LANTAI ATAP 6,128,271 15,177,540
Jumlah
6 UTILITAS - -
- Peralatan utama listrik 14,352,059 119,260,264
- Elektronika - -
Jumlah
7 SHAFT - -
8 PERIJINAN DAN TESTING COMMISSIONING -

- Penyambungan daya listrik PLN -
- Perijinan Depnaker - -
- Tes Peralatan Elektrikal 5,656,987 1,241,778
- Tes Peralatan Elektronika - -
Jumlah
9 RUANG BERSAMA 2,655,220 582,853
Jumlah
JUMLAH 2,287,006,839 759,040,822
JUMLAH ( Rp )
TOTAL
1,818,355,700
1,818,355,700
716,423,657
716,423,657
63,911,213
81,034,361
85,005,820
229,951,395
-
22,149,243
94,112,695
116,261,938
21,305,811
21,305,811
-
133,612,323
-
133,612,323
-
-
-
-
6,898,765
-
6,898,765
3,238,073
3,238,073
3,046,047,660.81
OWNER ESTIMATE PEKERJAAN ELEKTRIKAL TIPIKAL 967 UNIT

HARGA SAT HARGA SAT

NO URAIAN PEKERJAAN SAT QTY Material Upah
( Rp ) ( Rp )
I. UNIT :
A PEKERJAAN LISTRIK
Lampu PLC 25 W(Fitting E27) bh 4 27,758 6,093
Lampu DL 25 W bh 1 69,345 15,222
Saklar tunggal bh 1 8,859 1,945
Saklar ganda bh 2 14,666 3,219
Stop kontak 200 Wat bh 6 13,288 2,917
Stop kontak AC 1000 Wat bh 1 25,789 5,661
Instalasi lampu NYM 3 X 2.5 mm titik 5 67,278 14,768
Instalasi stop kontak NYM 3 X 2.5 mm titik 7 116,986 25,680
Panel kamar unit 1 - 42,620
Instalasi Exhaust Fan NYM 3 X 2.5 mm titik 1 27,610 6,061
SUB TOTAL PEKERJAAN LISTRIK

TOTAL 1 UNIT
TOTAL 967 UNIT
HARGA TOTAL HARGA TOTAL HARGA TOTAL
Material Upah
( Rp ) ( Rp ) ( Rp )
111,031 24,373 135,403

69,345 15,222 84,567
8,859 1,945 10,803
29,333 6,439 35,771
79,730 17,502 97,231
25,789 5,661 31,450
336,390 73,842 410,232
818,901 179,759 998,660
- 42,620 42,620
27,610 6,061 33,671
- - -
1,506,987 373,422 1,880,409
1,506,987 373,422 1,880,409
1,457,256,831 361,098,868 1,818,355,700
OWNER ESTIMATE PEKERJAAN ELEKTRIKAL BASEMENT - 3

HARGA SAT HARGA SAT

A.5 BASEMENT - 3 ( Rp ) ( Rp )
I. LOBBY LIFT
A PEKERJAAN LISTRIK
TL 1 x 35 Wat bh 7 121,173 26,599

TL 1 X 35 W Emergency bh - - -
Instalasi Saklar Lampu titik - - -
- -
SUB TOTAL PEKERJAAN LISTRIK - -
- -
B PEKERJAAN ELEKTRONIK - -
- -
SUB TOTAL PEKERJAAN ELEKTRONIK - -
TOTAL LOBBY LIFT - -
- -
II. GUDANG - -
A PEKERJAAN LISTRIK - -
- -
TL 1 x 35 Wat bh 4 121,173 26,599
- -
HARGA SAT HARGA SAT
- -
- -
TOTAL GUDANG - -
- -
III. PANEL - -
- -
TL 1 x 35 Wat bh 2 121,173 26,599
PANEL LP - B3 titik 2 - 909,441
- -
- -
- -
TOTAL PANEL - -
- -
IV. RUANG POMPA ( RAW WATER ) - -
- -
TL 1 X 35 W bh 4 121,173 26,599
TL 1 X 35 W Emergency bh 2 663,112 145,561
saklar tunggal bh - - -
- -
- -
- -
TOTAL RUANG POMPA - -
HARGA SAT HARGA SAT
- -
V. PARKIR - -
- -
TL 1 X 35 W bh 134 121,173 26,599
TL 1 X 20 W bh 8 76,539 16,801
Lampu exit 7 Wat bh 4 510,091 111,971

TOTAL PARKIR
TOTAL BASEMENT 3
Material Upah
( Rp ) ( Rp ) ( Rp )
848,209 186,192 1,034,401

- - -
541,317 118,826 660,143
33,716 7,401 41,117
- - -
1,423,241 312,419 1,735,660
- - -
- - -
1,423,241 312,419 1,735,660
484,691 106,396 591,086

33,716 7,401 41,117
309,324 67,900 377,224
- - -
827,730 181,697 1,009,427
Material Upah
- - -
- - -
827,730 181,697 1,009,427
242,345 53,198 295,543

231,993 50,925 282,918
20,365 4,470 24,836
- 1,818,881 1,818,881
- - -
494,704 1,927,475 2,422,178
- - -
- - -
494,704 1,927,475 2,422,178
484,691 106,396 591,086

1,326,224 291,122 1,617,346
- - -
16,858 3,700 20,558
463,986 101,851 565,837
- - -
2,291,759 503,069 2,794,828
- - -
- - -
2,291,759 503,069 2,794,828
Material Upah
- - -
16,237,137 3,564,250 19,801,386

14,588,465 3,202,346 17,790,810
612,312 134,410 746,722
- - -
2,040,362 447,884 2,488,246
10,183 2,235 12,418
16,858 3,700 20,558
12,372,962 2,716,016 15,088,978
45,878,278 10,070,842 55,949,120

45,878,278 10,070,842 55,949,120
50,915,712 12,995,501 63,911,213

PEKERJAAN : ELEKTRIKAL
HARGA SAT HARGA SAT

A.5 BASEMENT - 2 ( Rp ) ( Rp )
I. LOBBY LIFT
A PEKERJAAN LISTRIK
TL 1 x 35 Wat bh 5 121,173 26,599

- -
- -
- -
- -
II. GUDANG, TANGGA - -
- -
TL 1 x 35 Wat bh 7 121,173 26,599
TL 1 x 35 Wat Emergency bh 2 663,112 145,561
Lampu exit 7 Wat bh 4 510,091 111,971
BL 1 x 15 Wat bh 6 79,707 17,497
- -
- -
- -
TOTAL GUDANG, TANGGA - -
- -
III. PANEL - -
- -
TL 1 x 35 Wat bh 2 121,173 26,599
HARGA SAT HARGA SAT

HARGA SAT HARGA SAT
LP - B2 bh 2 - 909,441
- -
- -
- -
TOTAL PANEL - -
- -
IV. RUANG KONTROL - -
- -
TL 1 X 35 W bh 4 121,173 26,599
Stop kontak 200 Wat titik 10 15,274 3,353
- -
- -
- -
TOTAL RUANG KONTROL - -
- -
V. R. FCC - -
- -
TL 1 X 35 W bh 3 121,173 26,599
Panel kontrol kebakaran bh 1 #VALUE! -
- -
HARGA SAT HARGA SAT
- -
- -
TOTAL R. FCC - -
- -
VI. R. GENSET - -
- -
TL 1 x 35 Wat bh 14 121,173 26,599
- -
- -
- -
TOTAL R. GENSET - -
- -
VII. PARKIR - -
- -
TL 1 x 35 Wat bh 153 121,173 26,599

TOTAL PARKIR
TOTAL BASEMENT 2
AAN ELEKTRIKAL BASEMENT - 2

Material Upah
( Rp ) ( Rp ) ( Rp )
605,863 132,994 738,858

- - -
20,365 4,470 24,836
16,858 3,700 20,558
386,655 84,876 471,531
- - -
1,029,741 226,041 1,255,782
- - -
- - -
1,029,741 226,041 1,255,782
848,209 186,192 1,034,401

1,326,224 291,122 1,617,346
3,092,392 678,818 3,771,210
2,040,362 447,884 2,488,246
478,242 104,980 583,222
10,183 2,235 12,418
1,855,944 407,402 2,263,347
- - -
9,651,555 2,118,634 11,770,189
- - -
- - -
9,651,555 2,118,634 11,770,189
242,345 53,198 295,543

Material Upah
154,662 33,950 188,612

20,365 4,470 24,836
30,548 6,706 37,253
Material Upah
- 1,818,881 1,818,881
268,933 59,034 327,967
- - -
716,853 1,976,239 2,693,093
- - -
- - -
716,853 1,976,239 2,693,093
484,691 106,396 591,086

16,858 3,700 20,558
309,324 67,900 377,224
152,739 33,528 186,267
- - -
-
963,611 211,524 1,175,136
- - -
- - -
963,611 211,524 1,175,136
363,518 79,797 443,315

10,183 2,235 12,418
309,324 67,900 377,224
16,858 3,700 20,558
76,369 16,764 93,133
- - -
- - -
- - -
776,252 170,397 946,648
Material Upah
- - -
- - -
776,252 170,397 946,648
1,696,417 372,384 2,068,802

4,641,784 1,018,928 5,660,712
33,716 7,401 41,117
30,548 6,706 37,253
1,623,951 356,477 1,980,428
- - -
- - -
8,026,416 1,761,896 9,788,312
- - -
- - -
8,026,416 1,761,896 9,788,312
18,539,417 4,069,628 22,609,046

11,936,016 2,620,101 14,556,118
13,223,603 2,902,742 16,126,345
16,858 3,700 20,558
76,369 16,764 93,133
- -
43,792,264 9,612,936 53,405,200
43,792,264 9,612,936 53,405,200
64,956,694 16,077,668 81,034,361

HARGA SAT HARGA SAT

( Rp ) ( Rp )
A.5 BASEMENT - 1
I. LOBBY LIFT
A PEKERJAAN LISTRIK
TL 1 x 35 Watt bh 5 121,173 26,599
TL 1 x 35 Watt Emergency bh 1 663,112 145,561
Instalasi lampu NYM 3 X 2.5 mm2 tambahkan u/ semua kabel titik 6 77,331 16,975
- -
- -
- -
- -
- -
II. RUANG NOC - -
TL 1 x 35 Watt bh 2 121,173 26,599
Saklar tunggal bh - - -
- -
- -
- -
TOTAL RUANG NOC - -
- -
III. PANEL - -
TL 1 x 35 Watt bh 2 121,173 26,599
HARGA SAT HARGA SAT
( Rp ) ( Rp )
- -
- -
- -
TOTAL PANEL - -
- -
IV. RUANG POMPA - -
- -
TL 1 x 35 Watt bh 15 121,173 26,599
- -
- -
- -
TOTAL RUANG POMPA - -
- -
V. R. GUDANG / TANGGA - -
A PEKERJAAN LISTRK - -
- -
TL 1 x 35 Wat bh 2 121,173 26,599
TL 1 X 20 Wat bh 8 76,539 16,801
TL 1 x 20 Wat Emergency bh - - -
lampu exit 7 Wat bh 4 510,091 111,971
- -
- -
- -
TOTAL GUDANG - -
- -
VI. R. PUTR - -
- -
TL 1 x 35 Wat bh 11 121,173 26,599
HARGA SAT HARGA SAT
( Rp ) ( Rp )
- -
- -
- -
TOTAL PUTR - -
- -
VII. R. GENSET - -
TL 1 x 35 Wat bh - - -
TL 1 x 35 Wat Emergency bh - - -
Saklar ganda bh - - -
Instalasi lampu NYM 3 X 2.5 mm bh - - -
Stop kontak 200 Wat bh - - -
- -
- -
- -
TOTAL GENSET - -
- -
VIII. PARKIR - -
- -
TL 1 x 35 Watt bh 149 121,173 26,599
- -
- -
- -
TOTAL PARKIR - -
- -
IX. TPS SEMENTARA - -
- -
TL 1 x 35 Wat bh 1 121,173 26,599
HARGA SAT HARGA SAT
( Rp ) ( Rp )

TOTAL TPS SEMENTARA
TOTAL BASEMENT 1
Material Upah
( Rp ) ( Rp ) ( Rp )
605,863 132,994 738,858

663,112 145,561 808,673
463,986 101,851 565,837
33,716 7,401 41,117
1,766,677 387,807 2,154,484
- - -
- - -
- - -
1,766,677 387,807 2,154,484
242,345 53,198 295,543

16,858 3,700 20,558
- - -
154,662 33,950 188,612
76,369 16,764 93,133
- - -
490,235 107,612 597,847
- - -
- - -
490,235 107,612 597,847
242,345 53,198 295,543

154,662 33,950 188,612
30,548 6,706 37,253
20,365 4,470 24,836
Material Upah
( Rp ) ( Rp ) ( Rp )
268,933 59,034 327,967
- - -
716,853 157,358 874,211
- - -
- - -
716,853 157,358 874,211
1,817,590 398,983 2,216,573

1,989,336 436,684 2,426,020
1,391,958 305,552 1,697,510
33,716 7,401 41,117
- - -
- - -
5,232,600 1,148,619 6,381,219
- - -
- - -
5,232,600 1,148,619 6,381,219
242,345 53,198 295,543

3,315,560 727,806 4,043,366
612,312 134,410 746,722
- - -
2,040,362 447,884 2,488,246
1,469,289 322,527 1,791,816
16,858 3,700 20,558
7,696,727 1,689,525 9,386,252
- - -
- - -
7,696,727 1,689,525 9,386,252
1,332,899 292,588 1,625,487

Material Upah
( Rp ) ( Rp ) ( Rp )
2,652,448 582,245 3,234,693
33,716 7,401 41,117
1,314,627 288,577 1,603,204
61,095 13,411 74,507
- - -
-
5,394,786 1,184,221 6,579,007
- - -
- - -
5,394,786 1,184,221 6,579,007
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
- - -
18,054,727 3,963,233 22,017,960

16,577,801 3,639,029 20,216,830
13,455,596 2,953,667 16,409,264
33,716 7,401 41,117
76,369 16,764 93,133
- - -
48,198,209 10,580,095 58,778,303
- - -
- - -
48,198,209 10,580,095 58,778,303
121,173 26,599 147,772

Material Upah
( Rp ) ( Rp ) ( Rp )
10,183 2,235 12,418
77,331 16,975 94,306
- - -
208,686 45,809 254,495
208,686 45,809 254,495
69,704,773 15,301,048 85,005,820
OWNER ESTIMATE PEKERJAAN ELEKTRIKAL DASAR

HARGA SAT HARGA SAT

( Rp ) ( Rp )
A.5 DASAR
I. LOBBY / R. TUNGGU
A PEKERJAAN LISTRIK
Down Light PL 25 W bh 46 79,707 17,497

Down Light PL 25 W Emergency bh 11 618,478 135,764
TL 1 x 35 Wat bh 2 121,173 26,599
- -
KWH meter digital bh 6 133,901 29,393
Panel komersial bh 6 - 1,793,177
- -
- -
- -
TOTAL LOBBY / R. TUNGGU - -
- -
II. PANEL - -
- -
TL 1 x 35 Wat bh 2 121,173 26,599
- -
- -
HARGA SAT HARGA SAT
- -
TOTAL PANEL - -
- -
III. R. BUILDING MANAGEMENT - -
TL 1 X 35 W bh 5 121,173 26,599
- -
- -
- -
TOTAL R. BUILDING MANAGEMENT - -
- -
IV. MUSHOLLA - -
- -
TL 1 X 35 Wat m 10 121,173 26,599
- -
- -
- -
TOTAL MUSHOLLA - -
- -
HARGA SAT HARGA SAT
V. TANGGA - -
- -
TL 1 X 20 Wat Emergency bh 8 618,478 135,764
Lampu Exit 7 Wat bh 4 510,091 111,971
- -
- -
- -
TOTAL TANGGA - -
- -
VI. TOILET - -
- -
TL 1 x 35 Wat bh 9 121,173 26,599
- -
- -
- -
TOTAL TOILET - -
- -
VII. R. TUNGGU DRIVER - -
- -
TL 1 x 35 Wat bh 3 121,173 26,599
- -
- -
B PEKERJAAN ELEKTRONIKA - -
- -
TOTAL R. TUNGGU DRIVER - -
- -
VIII. R. TPS SEMENTARA - -
HARGA SAT HARGA SAT
TL 1 x 35 Wat bh 1 121,173 26,599

- -
- -
- -
TOTAL R. TPS SEMENTARA - -
- -
HARGA SAT HARGA SAT
IX. R. KARYAWAN / PANTRI / TOILET - -

TL 1 x 35 Wat bh 10 121,173 26,599
Down Light PL 25 W bh 1 79,707 17,497
Saklar tunggal bh - - -
- -
- -
- -
TOTAL R. KARYAWAN/PANTRI/TOILET - -
- -
X. PARKIRAN - -
- -
TL 1 x 35 Wat bh 106 121,173 26,599
- -
- -
- -
TOTAL PARKIRAN - -
- -
XI. KABEL TRAY - -
A PEKERJAAN TRAY ARUS KUAT - -
- -
HARGA SAT HARGA SAT
- -
B PEKERJAAN TRAY ARUS LEMAH - -
- -
TOTAL KABEL TRAY - -
XI. KOMERSIAL - -
- -
Down Light PL 25 W bh 40 79,707 17,497
KWH Meter 1P, 16 A, unit digital unit 7 133,901 29,393
- -
B PEKERJAAN ELEKTRONIK
- -
SUB TOTAL PEKERJAAN ELEKTRONIK
TOTAL KOMERSIAL
TOTAL PUBLIC AREA
TOTAL LANTAI DASAR

Material Upah
( Rp ) ( Rp ) ( Rp )
3,666,520 804,846 4,471,365

6,803,262 1,493,399 8,296,661
242,345 53,198 295,543
33,716 7,401 41,117
30,548 6,706 37,253
- - -
4,407,868 967,581 5,375,448
268,933 59,034 327,967
803,405 176,357 979,763
- 10,759,060 10,759,060
- - -
16,256,597 14,327,581 30,584,178
- - -
- - -
16,256,597 14,327,581 30,584,178
242,345 53,198 295,543

154,662 33,950 188,612
20,365 4,470 24,836
30,548 6,706 37,253
268,933 59,034 327,967
- - -
716,853 157,358 874,211
Material Upah
- - -
- - -
716,853 157,358 874,211
605,863 132,994 738,858

30,548 6,706 37,253
16,858 3,700 20,558
386,655 84,876 471,531
268,933 59,034 327,967
- - -
1,308,857 287,310 1,596,167
- - -
- - -
1,308,857 287,310 1,596,167
1,211,727 265,989 1,477,715

663,112 145,561 808,673
33,716 7,401 41,117
850,641 186,726 1,037,367
15,274 3,353 18,627
- - -
2,774,469 609,030 3,383,499
- - -
- - -
2,774,469 609,030 3,383,499
Material Upah
4,947,827 1,086,108 6,033,936

2,652,448 582,245 3,234,693
2,040,362 447,884 2,488,246
1,237,296 271,602 1,508,898
- - -
10,877,934 2,387,839 13,265,773
-
- - -
10,877,934 2,387,839 13,265,773
1,090,554 239,390 1,329,944

20,365 4,470 24,836
33,716 7,401 41,117
1,005,303 220,676 1,225,979
- - -
2,149,938 471,938 2,621,876
-
-
- - -
2,149,938 471,938 2,621,876
363,518 79,797 443,315

16,858 3,700 20,558
309,324 67,900 377,224
15,274 3,353 18,627
- - -
704,974 154,750 859,724
- - -
- - -
704,974 154,750 859,724
Material Upah
121,173 26,599 147,772

10,183 2,235 12,418
77,331 16,975 94,306
208,686 45,809 254,495
-
- - -
208,686 45,809 254,495
Material Upah
1,211,727 265,989 1,477,715

79,707 17,497 97,204
16,858 3,700 20,558
- - -
45,822 10,058 55,880
850,641 186,726 1,037,367
403,400 88,551 491,951
- - -
2,608,154 572,522 3,180,675
-
- - -
2,608,154 572,522 3,180,675
12,844,302 2,819,481 15,663,783

8,620,456 1,892,295 10,512,752
9,202,391 2,020,037 11,222,428
76,369 16,764 93,133
- - -
30,743,519 6,748,577 37,492,096
- - -
- - -
30,743,519 6,748,577 37,492,096
- - -
- - -
Material Upah
- - -
- - -
- - -
3,188,278 699,866 3,888,144

8,040,219 1,764,926 9,805,145
183,286 40,234 223,520
101,147 22,203 123,350
4,098,544 899,680 4,998,224
1,613,599 354,205 1,967,804
937,306 205,750 1,143,056
- - -
18,162,379 3,986,864 22,149,243
- - -
- - -
18,162,379 3,986,864 22,149,243
68,349,981 25,762,714 94,112,695
86,512,360 29,749,578 116,261,938

OWNER ESTIMATE PEKERJAAN ELEKTRIKAL KORRIDOR TIPIKAL 29 LANTAI

HARGA SAT HARGA SAT

A.5 LANTAI - 1 ( Satu ) ( Rp ) ( Rp )
I. KORIDOR DAN BALKON

A PEKERJAAN LISTRIK
Down Light PL 25 W bh 14 79,707 17,497

TL 1 x 35 Wat bh 1 121,173 26,599
Instalasi stop kontak titik 4 148,552 32,609
- -
- -
- -
TOTAL KORIDOR DAN BALKON - -
- -
II. LOBBY, TANGGA DAN GUDANG - -
- -
Down Light PL 25 Wat bh 9 79,707 17,497
Down Light PL 25 Wat Emergency bh 1 618,478 135,764
TL 1 x 35 Wat bh 1 121,173 26,599
Lampu exit 7 Wat bh 2 510,091 111,971
Instalasi stop kontak titik 4 148,552 32,609
- -
- -
HARGA SAT HARGA SAT
- -
TOTAL LOBBY, TANGGA DAN GUDANG - -
- -
III. RUANG PANEL - -
- -
TL 1 X 35 W bh 1 121,173 26,599
SakLar tunggal bh 1 10,183 2,235
- -
PANEL - -
SDP - LT.1 unit 1 - 1,664,988
LP-P.KOR - LT .1 unit 1 - 799,245
KWH Meter 1P, 16 A, unit analog unit 33 89,267 19,595
B PEKERJAAN ELEKTRONIK

TOTAL R. PANEL
TOTAL KORIDOR 1 LANTAI
TOTAL KORIDOR 29 LANTAI
Material Upah
( Rp ) ( Rp ) ( Rp )
1,115,897 244,953 1,360,850

3,710,870 814,581 4,525,452
121,173 26,599 147,772
61,095 13,411 74,507
594,210 130,436 724,646
1,623,951 356,477 1,980,428
16,858 3,700 20,558
10,183 2,235 12,418
7,254,237 1,592,394 8,846,631
- - -
- - -
7,254,237 1,592,394 8,846,631
717,363 157,470 874,832

618,478 135,764 754,242
121,173 26,599 147,772
663,112 145,561 808,673
2,473,914 543,054 3,016,968
1,020,181 223,942 1,244,123
16,858 3,700 20,558
61,095 13,411 74,507
1,391,958 305,552 1,697,510
594,210 130,436 724,646
- - -
7,678,342 1,685,490 9,363,831
Material Upah
- - -
- - -
7,678,342 1,685,490 9,363,831
121,173 26,599 147,772

15,274 3,353 18,627
77,331 16,975 94,306
10,183 2,235 12,418
134,467 29,517 163,984
- 1,664,988 1,664,988
- 799,245 799,245
2,945,819 646,643 3,592,463
3,304,246 3,189,556 6,493,802
- - -
- - -
3,304,246 3,189,556 6,493,802
18,236,825 6,467,439 24,704,264
528,867,932 187,555,725 716,423,657
OWNER ESTIMATE PEKERJAAN ELEKTRIKAL LANTAI ATAP

HARGA SAT HARGA SAT

( Rp ) ( Rp )
A.5 LANTAI ATAP
A PEKERJAAN LISTRIK
Lampu TL 1 X 35 wat bh 3 121,173 26,599
Lampu TL 1 x 20 wat Emergency bh 3 618,478 135,764
Lampu TL 1 x 35 Wat Emergency bh 3 663,112 145,561
Lampu BL 1 X 15 wat Emergency bh 1 621,646 136,459
Panel P-LIFT.S unit 1 - 1,258,082
Panel P-LIFT.P unit 1 - 1,258,082
Panel P-PF.1 unit 1 - 1,078,447
Panel P-PF.2 unit 1 - 1,078,447
Panel P-GD unit 1 - 960,515
Panel P-BP unit 2 - 2,667,525
- -
- -
TOTAL R. MESIN - -
- -
II. RUANG PANEL - -
Lampu TL 1 X 35 wat bh 1 121,173 26,599
Stop Kontak 1 x 200 wat bh 2 15,274 3,353
- -
SDP - LT.ATAP unit 1 - 2,180,611
LP - LT.ATAP unit 1 - 683,077

TOTAL R. PANEL
TOTAL LANTAI ATAP
Material Upah
( Rp ) ( Rp ) ( Rp )
363,518 79,797 443,315

1,855,435 407,291 2,262,726
1,989,336 436,684 2,426,020
621,646 136,459 758,105
773,310 169,751 943,061
16,858 3,700 20,558
10,183 2,235 12,418
- 1,258,082 1,258,082
- 1,258,082 1,258,082
- 1,078,447 1,078,447
- 1,078,447 1,078,447
- 960,515 960,515
- 5,335,049 5,335,049
5,630,286 12,204,538 17,834,825
- - -
- - -
5,630,286 12,204,538 17,834,825
121,173 26,599 147,772

30,548 6,706 37,253
77,331 16,975 94,306
268,933 59,034 327,967
- 2,180,611 2,180,611
- 683,077 683,077
- - -
497,985 2,973,002 3,470,987
497,985 2,973,002 3,470,987
6,128,271 15,177,540 21,305,811
OWNER ESTIMATE PEKERJAAN ELEKTRIKAL UTILITAS

HARGA SAT HARGA SAT

I. PEKERJAAN LISTRIK ( Rp ) ( Rp )
A PEKERJAAN PANEL TEGANGAN RENDAH
PUTR Lot 1 - 52,828,326
Kapasitor Bank kapasitas 1000 KVAR berikut Regulator Lot 1 - 30,873,697
PANEL PP Air bersih unit 3 - 5,131,895
PANEL PP Pemadam kebakaran unit 1 - 11,354,666
PANEL PP Pompa Recycle unit 1 - 5,657,440
- -
SUB TOTAL PEKERJAAN PANEL - -
- -
A INSTALASI PENANGKAL PETIR & PENTANAHAN PENGAMAN - -
- -
- -
SUB TOTAL INSTALASI PENANGKAL PETIR & PENTANAHAN PENGAMAN - -
- -
C R. REFUGE - -
PEKERJAAN LISTRIK - -
- -
TL 1 X 35 W bh 35 121,173 26,599
SUB TOTAL PEKERJAAN R. REFUGE
PEKERJAAN ELEKTRONIK

SUB TOTAL R. REFUGE
TOTAL PEKERJAAN ELEKTRIKAL
TOTAL PEKERJAAN UTILITAS
Material Upah
( Rp ) ( Rp ) ( Rp )
- 52,828,326 52,828,326
- 30,873,697 30,873,697
- 15,395,684 15,395,684
- 11,354,666 11,354,666
- 5,657,440 5,657,440
- 116,109,812 116,109,812
- - -
- - -
4,241,043 930,961 5,172,004

6,631,120 1,455,612 8,086,732
3,479,896 763,880 4,243,775
14,352,059 3,150,452 17,502,511
14,352,059 3,150,452 17,502,511

14,352,059 119,260,264 133,612,323
14,352,059 119,260,264 133,612,323
OWNER ESTIMATE PEKERJAAN ELEKTRIKAL RUANG BERSAMA

HARGA SAT
NO URAIAN PEKERJAAN SAT QTY Material
I. R. BERSAMA ( Rp )
A PEKERJAAN LISTRIK
SPOT LIGHT 60 W bh 6 382,525

Saklar ke lampu NYM 3 x 2.5 m 95 3,790
SUB TOTAL PEKERJAAN RUANG BERSAMA

TOTAL RUANG BERSAMA
HARGA SAT HARGA TOTAL HARGA TOTAL HARGA TOTAL
Upah Material Upah
( Rp ) ( Rp ) ( Rp ) ( Rp )
83,969 2,295,153 503,814 2,798,967

832 360,067 79,039 439,106
- - -
- - -
G BERSAMA 2,655,220 582,853 3,238,073
MA 2,655,220 582,853 3,238,073
OWNER ESTIMATE PEKERJAAN ELEKTRIKAL PERIJINAN DAN TESTING COMMISSIONING

HARGA SAT HARGA SAT

II. TESTING & COMMISSIONING

A PERALATAN ELEKTRIKAL
Genset Lot 1 - -
Sistim kelistrikan Lot 1 5,656,987 1,241,778
SUB TOTAL PEKERJAAN ELEKTRIKAL

TOTAL TESCOM
TOTAL IJIN DAN TESCOM
Material Upah
- - -
5,656,987 1,241,778 6,898,765
- - -
5,656,987 1,241,778 6,898,765
5,656,987 1,241,778 6,898,765
5,656,987 1,241,778 6,898,765

Amarrture Dan Power

Diunggah oleh

Informasi Dokumen

Judul Asli

Hak Cipta

Format Tersedia

Bagikan dokumen Ini

Bagikan atau Tanam Dokumen

Opsi Berbagi

Apakah menurut Anda dokumen ini bermanfaat?

Apakah konten ini tidak pantas?

Hak Cipta:

Format Tersedia

Amarrture Dan Power

Diunggah oleh

Hak Cipta:

Format Tersedia

REKAP OWNER ESTIMATE PEKERJAAN ELEKTRIKAL & ELEKTRONIKA

PROYEK : PEMBANGUNAN APARTEMEN GRAND ZAM ZAM TOWER ( BLOK F )

8 PERIJINAN DAN TESTING COMMISSIONING -

PROYEK : PEMBANGUNAN APARTEMEN GRAND ZAM ZAM TOWER ( BLOK F )

HARGA SAT HARGA SAT

SUB TOTAL PEKERJAAN LISTRIK

111,031 24,373 135,403

PROYEK : PEMBANGUNAN APARTEMEN GRAND ZAM ZAM TOWER ( BLOK F )

HARGA SAT HARGA SAT

TL 1 x 35 Wat bh 7 121,173 26,599

SUB TOTAL PEKERJAAN LISTRIK

848,209 186,192 1,034,401

1,423,241 312,419 1,735,660

484,691 106,396 591,086

242,345 53,198 295,543

484,691 106,396 591,086

16,237,137 3,564,250 19,801,386

45,878,278 10,070,842 55,949,120

PROYEK : PEMBANGUNAN APARTEMEN GRAND ZAM ZAM TOWER ( BLOK F )

HARGA SAT HARGA SAT

TL 1 x 35 Wat bh 5 121,173 26,599

Instalasi lampu NYM 3 X 2.5 mm titik 2 77,331 16,975

SUB TOTAL PEKERJAAN LISTRIK

HARGA TOTAL HARGA TOTAL HARGA TOTAL

605,863 132,994 738,858

848,209 186,192 1,034,401

242,345 53,198 295,543

154,662 33,950 188,612

484,691 106,396 591,086

363,518 79,797 443,315

1,696,417 372,384 2,068,802

18,539,417 4,069,628 22,609,046

PROYEK : PEMBANGUNAN APARTEMEN GRAND ZAM ZAM TOWER ( BLOK F )

HARGA SAT HARGA SAT

SUB TOTAL PEKERJAAN LISTRIK

605,863 132,994 738,858

1,766,677 387,807 2,154,484

242,345 53,198 295,543

242,345 53,198 295,543

1,817,590 398,983 2,216,573

242,345 53,198 295,543

7,696,727 1,689,525 9,386,252

1,332,899 292,588 1,625,487

18,054,727 3,963,233 22,017,960

121,173 26,599 147,772

PROYEK : PEMBANGUNAN APARTEMEN GRAND ZAM ZAM TOWER ( BLOK F )

HARGA SAT HARGA SAT

Down Light PL 25 W bh 46 79,707 17,497

TL 1 x 35 Wat bh 1 121,173 26,599

IX. R. KARYAWAN / PANTRI / TOILET - -

TOTAL PUBLIC AREA

TOTAL LANTAI DASAR

3,666,520 804,846 4,471,365

242,345 53,198 295,543

605,863 132,994 738,858

1,211,727 265,989 1,477,715

4,947,827 1,086,108 6,033,936

1,090,554 239,390 1,329,944

363,518 79,797 443,315

121,173 26,599 147,772

208,686 45,809 254,495

1,211,727 265,989 1,477,715

12,844,302 2,819,481 15,663,783