PROYEK : PERKANTORAN

PEKERJAAN : CAFÉ , LT -5
LOKASI : JL RD INTEN , DUREN SAWIT , JAKARTA -TIMUR

R E K A P I T U L A S I JUMLAH

I PEKERJAAN PERSIAPAN 26,500,000

II PEKERJAAN STRUKTUR RANGKA ATAP 90,217,720

III PEKERJAAN ATAP & PLAFOND 107,032,800

IV PEKERJAAN DINDING 36,841,416

V PEKERJAAN LANTAI 156,658,557

VI PEKERJAAN KUSEN & JENDELA 157,084,500

VII PEKERJAAN INSTALASI ME 92,752,600

VIII PEKERJAAN FINISHING 21,327,850

IX PEKERJAAN LAIN - LAIN 10,000,000

JUMLAH 698,415,443
Jasa 10 % 69,841,544
Grand Total 768,256,987
Catatan : Dibulatkan 768,300,000
- Perhitungan berdasarkan :
* Gbr Struktur tgl 16 April 2020 Serpong , 27 April 2020
* Gbr Arsitek bln April 2020
- Tidak termasuk pekerjaan interior
- Penawaran diluar item diperhitungkan sebagai kerja tambah/kurang

BUDIONO

1
 PROYEK : PERKANTORAN
PEKERJAAN : CAFÉ , LT -5
LOKASI : JL RD INTEN , DUREN SAWIT , JAKARTA -TIMUR

HARGA JUMLAH
NO PEKERJAAN VOLUME SAT
SATUAN HARGA
I PEKERJAAN PERSIAPAN
1 Pembersihan lokasi kerja 1.00 lot 1,500,000 1,500,000
2 Keamanan proyek ( Lingkungan ) 1.00 lot 5,000,000 5,000,000
3 Material bantu ( Scafolding , terpal dsb ) 1.00 lot 2,500,000 2,500,000
4 Pekerjaan Bongkaran :
- Bongkar / bobok dinding 1.00 lot 2,500,000 2,500,000
- Coring beton 1.00 lot 7,500,000 7,500,000
5 Buang puing ke lantai bawah 1.00 lot 2,500,000 2,500,000
6 Shop Drawing & As built drawing 1.00 lot 5,000,000 5,000,000

Total I 26,500,000
II PEKERJAAN STRUKTUR RANGKA ATAP
1 Chemical Angkur ( penguat )/ Dinabolt 15.00 ttk 125,000 1,875,000
2 Kolom Hollow 150.150 1,160.00 kg 23,300 27,028,000
3 Gording CNP 125.50.2.3 1,680.20 kg 22,700 38,140,540
4 Besi siku L. 50.50.5 974.60 kg 23,300 22,708,180
5 Plat 10 mm 20.00 kg 23,300 466,000

Total II 90,217,720
III PEKERJAAN ATAP & PLAFOND
A Atap Area B-D & 2-3 ( Roof 1 - Muka)
1 Atap Fumira Putih Type Clic 33 0.5 TCT 80.00 m² 87,000 6,960,000
2 Insulation ( alumunium foil 2 lps ) 80.00 m² 55,000 4,400,000
3 Nok atap 16.00 m' 75,000 1,200,000
4 Flashing 28.00 m² 65,000 1,820,000
5 Lisplank GRC 24.00 m' 75,000 1,800,000
6 Plafond :
-Area Ruang makan multipleks 6 mm + rk 42.00 m² 135,000 5,670,000
- Area Kasir gypsum 9 mm + rk 62.00 m² 115,000 7,130,000
7 List plafond tepi :
-Area Ruang Makan kayu 8 cm' 27.00 m' 52,000 1,404,000
- Area Service gypsum 3.5 cm 44.50 m' 23,000 1,023,500
8 Talang Lindab , BJLS 0.4 mm 45.00 m' 125,000 5,625,000

sub total A 37,032,500

2
 HARGA JUMLAH
NO PEKERJAAN VOLUME SAT
SATUAN HARGA
B Area B-D & 4-6 ( Roof 2 - Tengah )
1 Atap Fumira Putih Type Clic 33 0.5 TCT 192.00 m² 87,000 16,704,000
2 Insulation ( alumunium foil 2 lps ) 192.00 m² 55,000 10,560,000
3 Nok atap 12.00 m' 75,000 900,000
4 Flashing 16.00 m² 65,000 1,040,000
5 Lisplank GRC 24.00 m' 75,000 1,800,000
6 Plafond :
-Area Ruang Makan multipleks 6 mm + rk 118.20 m² 135,000 15,957,000
- Area Service gypsum 9 mm + rk 38.70 m² 115,000 4,450,500
7 List plafond tepi :
-Area Ruang makan kayu tbl 8 cm' 90.20 m' 52,000 4,690,400
- Area Service gypsum tbl 3.5 cm 59.80 m' 23,000 1,375,400
8 Atap kaca tempered 6 mm uk 60/120 4.00 unit 750,000 3,000,000
9 Talang Lindab , BJLS 0.4 mm 24.20 m' 125,000 3,025,000
10 Plafond lambisering Ruang kasir kayu kamper 22.80 m² 285,000 6,498,000

sub total B 70,000,300

Total III 107,032,800
IV PEKERJAAN DINDING
1 Pasangan dinding bata ringan , tbl 7 cm :
- Area Dinding R. Makan Muka , t = 1,00 m' 29.21 m² 179,500 5,243,644
- Area Dinding & R. Makan Belakang , t = 1.00 m' 23.27 m² 179,500 4,176,516
- Area Dinding Service 79.60 m² 179,500 14,288,200
2 Plesteran dinding 104.96 m² 51,500 5,405,440
3 Acian dinding 104.96 m² 41,300 4,334,848
4 Plester + aci kongliongan 91.40 m' 37,120 3,392,768

Total IV 36,841,416
V PEKERJAAN LANTAI
a. Lantai Parkit kayu eks lokal ( nyatoh /setara )
1 Finishing/ acian lantai 186.54 m² 103,700 19,344,198
2 Ruangan Muka 52.38 m² 365,000 19,119,248
3 Kasir & Area lift 39.60 m² 365,000 14,454,000
4 R. Makan samping Tangga 8.96 m² 365,000 3,270,400
5 R. Makan Belakang 85.60 m² 365,000 31,244,000
6 Plint lantai
- Ruangan Dalam 54.50 m' 120,000 6,540,000
b. Lantai Keramik 40/40 eks lokal
1 Dapur 25.02 m² 246,000 6,155,166
2 Gudang 8.05 m² 246,000 1,980,300
3 Plint lantai
- Ruangan Service 18.20 m' 45,000 819,000

3
 HARGA JUMLAH
NO PEKERJAAN VOLUME SAT
SATUAN HARGA
c. Lantai Homegenius tile 60/60 ( Abu - abu )
1 Ruangan Muka bagian luar 40.38 m² 365,000 14,739,795
2 R. Makan Belakang bag luar 35.25 m² 365,000 12,866,250
3 Plint lantai 61.80 m² 60,000 3,708,000
4 KM/ WC Pria :
- Lantai keramik 33.3/33.3 5.80 m² 221,000 1,281,800
- Dinding keramik 25/33.3 , t = 2.50 m¹ 22.50 m² 237,000 5,332,500
- Waterprofing + kasa 7.59 m² 115,000 872,850
5 KM/ WC Wanita :
- Lantai keramik 33.3/33.3 5.50 m² 221,000 1,215,500
- Dinding keramik 25/33.3 , t = 2.50 m¹ 21.75 m² 237,000 5,154,750
- Waterprofing + kasa 7.92 m² 115,000 910,800
6 Meja Wastafel :
- Meja wastafel Granit type Black Gold 2.00 m' 1,500,000 3,000,000
- Dinding meja wastafel Granit Type Black Gold , t = 80 cm' 2.00 m² 1,750,000 3,500,000
- Beton Meja wastafel + kaki 2.00 m¹ 575,000 1,150,000

Total V 156,658,557
VI PEKERJAAN KUSEN & JENDELA
1 Ksn alum Powder coating eks Alexindo 4 " warna Grey 343.20 m' 135,000 46,332,000
2 Daun jendela Bovenlicht 51.00 unit 510,000 26,010,000
3 Kaca jendela mati 6 mm + list ornamen 53.10 m² 475,000 25,222,500
4 Pintu kaca rk alumunium ( kunci + engsel ) 9.00 unit 3,350,000 30,150,000
5 Pintu kaca rk alumunium dobel ( kunci + engsel ) 2.00 unit 6,850,000 13,700,000
6 Pintu DTW ( kunci + engsel ) 3.00 unit 1,340,000 4,020,000
7 Pintu DTW lps melaminto ( kunci + engsel ) 2.00 unit 1,415,000 2,830,000
8 Cubicle toilet eks PVC ( uk. 2,00 x 1.80 m' ) + inc. 2 pintu 1.00 unit 8,820,000 8,820,000

Catatan :
- Kunci pintu eks Raffes / setara
- Engsel pintu stainless

Total VI 157,084,500
VII PEKERJAAN INSTALASI ME
* Instalasi Elektrical
1 Instalasi ttk lampu 105.00 ttk 285,000 29,925,000
2 Instalasi ttk stop kontak 60.00 ttk 290,000 17,400,000
3 Instalasi ttk AC 12.00 ttk 290,000 3,480,000
4 Instalasi ttk Ekshaust fan 6.00 ttk 285,000 1,710,000
5 Saklar seri eks Panasonic 16.00 bh 49,000 784,000
6 Saklar tunggal eks Panasonic 9.00 bh 45,000 405,000
7 Box panel 1.00 unit 3,500,000 3,500,000
8 Kabel toufour 12.00 m' 125,000 1,500,000

4
 HARGA JUMLAH
NO PEKERJAAN VOLUME SAT
SATUAN HARGA
* Instalasi Mekanikal
1 Monoblock eks Toto Type CW 421 J/SW 420 JP 3.00 bh 4,116,000 12,348,000
2 Wastafel meja eks Toto Type LW 649 CJ 2.00 bh 2,788,000 5,576,000
3 Tissue Holder eks Toto TX 703 AC 2.00 bh 710,200 1,420,400
4 Urinoir eks Toto Type U 57 M 2.00 bh 3,143,000 6,286,000
5 Partisi Urinoir eks Toto Type A100 2.00 bh 1,667,000 3,334,000
6 Floor drain eks Toto TX1 CV2 2.00 bh 617,100 1,234,200
7 Instalasi Pipa air hujan & acsesoris 1.00 lot 3,850,000 3,850,000

Total VII 92,752,600

VIII PEKERJAAN FINISHING
1 Cat dinding eks ICI Pentalatite / setara 104.96 m² 40,000 4,198,400
2 Cat plafond 260.90 m² 37,000 9,653,300
3 Cat lis plafond :
- list kayu melamik 117.20 m' 12,000 1,406,400
- list gypsum 98.50 m' 7,500 738,750
4 Cat listplank 48.00 m' 42,000 2,016,000
5 Cat daun pintu melamik 12.00 m² 110,000 1,320,000
6 Finishing plafond lambisering ultran 22.80 m² 87,500 1,995,000

Total VIII 21,327,850

IX PEKERJAAN LAIN - LAIN
1 K3 - ( Kesehatan & Keselamatan Kerja ) 1.00 lot 5,000,000 5,000,000
2 Mobilisasi & demobilisasi material ke lt 5 1.00 lot 5,000,000 5,000,000

Total IX 10,000,000