PDF 45088850 Proyek Gedung 4 Lantai - Compress

RENCANA ANGGARAN BIAYA

PROYEK : PEMBANGUNAN GEDUNG SEKOLAH 4 LANTAI
LOKASI : DKI JAKARTA
PEMBERI TUGAS : PANITIA PEMBANGUNAN GEDUNG SEKOLAH SERBAGUNA
HARGA
KODE
NO ITEM PEKERJAAN SAT. SATUAN
GBR
(Rp.)
FINAL
I. Pekerjaan Persiapan & Pembersihan Akhir
1 Kantor Direksi di Lapangan 1.00 ls 2,600,000.00
2 Kantor dan gudang sementara untuk pemborong & MCK 1.00 ls 4,500,000.00
3 Pembuatan penutup area Proyek 50.00 m' 135,000.00
4 Keamanan Proyek, Perlindungan Pekerja.
5 P3K dan Pemadam Kebakaran 1.00 ls 1,000,000.00
6 Marking 1.00 ls 1,500,000.00
7 Pengadaan Sumber Air Bersih. Air untuk keperluan pekerjaan 1.00 ls 2,500,000.00
8 Pengadaan Listrik Kerja 1.00 ls 7,500,000.00
9 Kebersihan dan kerapihan 1.00 ls 4,500,000.00
10 Gambar terlaksana (As build drawing) 3.00 set 1,250,000.00
11 Photo-photo Kemajuan Pekerjaan dalam bentuk CD 5.00 roll 200,000.00
12 Mobilisasi dan Demobilisasi 1.00 ls 6,000,000.00
Pemborong diwajibkan mengadakan perbaikan jalan masuk Proyek 1.00 ls 2,500,000.00
Sub Total I.
II. Pekerjaan Galian dan Pondasi
1 Galian tanah
a Pek.Galian Pondasi batu kali 26.00 m3 20,800.00
b Pek.Galian Pondasi Pile Cape 65.00 m3 20,800.00
c Pek.Galian tanah untuk Lift 12.00 m3 20,800.00
d Pek.Galian tanah untuk Dump Waiter 4.00 m3 20,800.00
e Galian tanah tie beam 33.00 M3 20,800.00
2 Pasangan batu kali
a Pek.Pasang
Pek.Pasanganan Pondasi batu kali 5.00 m3 648,000.00
b Pek.Uruga
Pek.Urugann tanah kembali 15.00 m3 27,000.00
c Pek.Uruga
Pek.Urugann pasir bawah pondasi Pile Cape 3.00 m3 134,200.00
d Pek.Uruga
Pek.Urugann pasir bawah pondasi batu kali 4.00 m3 134,200.00
e Pek.Uruga
Pek.Urugann tanah Leveling lantai 286.00 M2 45,000.00
f Pek.Buangan tanah Ex galian 1.00 ls 1,000,000.00
Sub Total II.

III.A Peke
Pekerjaa
rjaan n Beto
Beton n
1 Me
Mem mototon
ong g Pi
Pile
le 54.00 Bh
Bh 85,000.00
2 Poo
oorr - PIL
PILE E CAP
CAPE E
a Lantai Kerja 2.00 m3
m3 640,000.00
b Beton Pile Cape 20.250 m3 2,150,000.00
3 Ti
Tiee B
Beeam & Slo loof
of
a Lantai Kerja (beton 1:2:3) 2.350 m3
m3 640,000.00
b
cT ie Bf eS2
Sloof
Sloo am115
S
5 1x 350
500 x 50 19.00
3.000 m33
m 22,,458521,,050000..0000
d Sloof
Sloof S3 1155 x 50 50 2.000 m3 2,482,000.00
4 Balok Lt2
a R4 30 x 60 Sengka
Sengkang ng memakai besi diameter
diameter 10mm dng jarak 200mm 17.500 m3 2,762,000.00
b R5 30 x 50 Sengka
c R6 20 x 40 6.000 m3 2,675,000.00
d Dump
Dump 1155 x 20 20 0.200 m3 2,675,000.00
5 Balok Lt3
a R4 30 x 60 Sengka
b R5 30 x 50 Sengka
c R6 20 x 40 6.000 m3 2,675,000.00
d Dump
Dump 1155 x 20 20 0.200 m3 2,675,000.00
6 Balok Lt4
a R4 30 x 60 15.000 m3 2,655,000.00
b R5 30 x 50 9.000 m3 2,830,000.00
c R6 20 x 40 6.000 m3 2,675,000.00
d Dump
Dump 1155 x 20 20 0.100 m3 2,675,000.00
7 Balok A Attap
a R5 30 x 50 12.000 m3 2,830,000.00
b R6 20 x 40 6.000 m3 2,675,000.00
8 Ring Ba
Balok
a R6 20 x 40 5.500 m3 2,675,000.00
b RB 15 x 20 0.800 m3 2,675,000.00
9 Kolom Lantai 1 Sengkang
Sengkang m
memak
emakai
ai be
besi
si diamet
diameter
er 10mm
10mm dng jarak
jarak 200m
200mm
m
a K3 30 x 30 2.000 m3 3,050,000.00
b K2 50 x 50 3.000 m3 2,961,000.00
c K2 25' x 100 1.000 m3 2,961,000.00
d K1 50 x 50 8.300 m3 2,720,000.00
e KP 10 x 10 2.000 m3 1,719,000.00
10 Kolom Lantai 2 Sengkang memakai besi diameter 10mm dng jarak
jarak 200mm
a K3 30 x 30 1.600 m3 3,050,000.00
1

HARGA
KODE
GBR
(Rp.)
b K2 50 x 50 2.700 m3 2,961,000.00
c K2' 25 x 100 1.000 m3 2,961,000.00
d K1 50 x 50 7.000 m3 2,720,000.00
e KP 10 x 10 1.500 m3 1,719,000.00
11 Kolom Lantai
Lantai 3 Sengkang
Sengkang mema
memakai
kai besi di
diamet
ameter
er 10mm dng jarak
jarak 200m
200mm
m
a K3 30 x 30 1.600 m3 3,050,000.00
b K2 50 x 50 - m3
c K2' 25 x 100 0.900 m3 2,961,000.00
d K1 50 x 50 7.200 m3 2,961,000.00
e KP 10 x 10 1.500 m3 1,719,000.00
12 Ko
Kolo
lom
m Lan
Lantataii 4
a K3 30 x 30 1.800 m3 3,050,000.00
b K2 50 x 50 - m3
c K2' 25 x 100 1.000 m3 2,961,000.00
d K1 50 x 50 9.000 m3 2,720,000.00
e KP 10 x 10 0.500 m3 1,719,000.00
13 Ko
Kolo
lom
m La
Lant
ntai
ai Atap
Atap
a K3 30 x 30 0.600 m3 3,050,000.00
b K2 50 x 50 - m3
c K2' 25 x 100 Mutu beton K 225, besi lihat gambar 0.200 m3 2,961,000.00
d K1 50 x 50 3.000 m3 2,961,000.00
e KP 10 x 10 0.200 m3 2,720,000.00
14 Plat
Plat Lant
Lantai
ai
a Lantai1 tebal 7 cm/M-6 20.000 m3 2,050,000.00
b La
Lant
ntai
ai 2 tebal 12 cm/M7 double layer 27.000 m3 2,133,000.00
c La
Lant
ntai
ai 3 Plat Beton 27.000 m3 2,133,000.00
d La
Lant
ntai
ai 4 Mutu beton K 225, besi lihat gambar 26.000 m3 2,133,000.00
e Lantai
Lantai A
Atap
tap 15.000 m3 2,133,000.00
III.B
1 LuPlat
Lui feLuifel(
Luifel
ifel
l Lan ( ccanopy)
Lanta
taii anopy)
2 tebal
Mutu 10cm
beton K 225, besi Ø Lihat Detail
a Kolom Bekisting triplex 0.700 m3 2,800,000.00
b Balok 0.600 m3 2,800,000.00
c Plat 1.000 m3 2,133,000.00
d Sirip 0.350 m3 2,133,000.00
2 LuLuiifel
fel Lan
Lanta
taii 3
a Kolom tebal 10cm 0.700 m3 2,800,000.00
b Balok Mutu beton K 225, besi lihat detail 0.600 m3 2,800,000.00
c Plat Bekisting triplex 1.000 m3 2,133,000.00
d Sirip 0.350 m3 2,133,000.00
3 LuLuiifel
fel Lan
Lanta
taii 4
a Kolom tebal 10cm 0.700 m3 2,800,000.00
b Balok Mutu beton K 225, besi lihat detail 0.600 m3 2,800,000.00
c Plat Bekisting triplex 1.000 m3 2,133,000.00
d Sirip 0.350 m3 2,133,000.00
III.
III.C
C Li
Lift
ft P
Pit
it
1 LaLant
ntai
ai Kerj
Kerjaa 0.
0.30
3000 m3
m3 600,000.00
2 Beton Dasar 1.500 m3
m3 950,000.00
3 Dinding 2.700 m3 2,350,000.00
III.D
III.D Dum
Dump p Wa
Waite
iter
r
1 La
Lant
ntai
ai Kerj
Kerjaa 0.
0.10
1000 m33
m 600,000.00
2 Beton Dasar 0.150 m3
m3 950,000.00
3 Dinding tebal beton 20cm 1.800 m3 2,350,000.00
III.E
III.E Tangga
Tangga Barat
Barat
1 Lantai 1 2.500 m3 2,550,000.00
2 Lantai 2 2.500 m3 2,550,000.00
3 Lantai 3 2.500 m3 2,550,000.00
4 Lantai 4 2.500 m3 2,550,000.00
III.F Pek. Beton
Beton Tangga Timur
1 Lantai 1 2.10 m3 2,550,000.00
2 Lantai 2 2.10 m3 2,550,000.00
III.H Pek. Delatasi
Delatasi terletak pada lantai 2, ; Jarak delatasi adalah minimum 2.5cm 22.00 m'
m' 125,000.00
Sub Total III.

Pekerjan Eksterior
IV.
A Pek.Pasangan Dinding Bata, 1:3
1 Pek. Dinding
Dinding Bata Ringan : uk. 100mm( Bata Ringan) D-1
a La
Lant
ntai
ai 1 27.00 m2 80,000.00
b La
Lant
ntai
ai 2 230.00 m2 80,000.00
c La
Lant
ntai
ai 3 71.00 m2 80,000.00
d La
Lant
ntai
ai 4 18.00 m2 80,000.00
e Lanta
Lantaii 4 / ATAP Lift tinggi 250 cm,( Bata Ringan) m2
2 Pek. Dinding
Dinding Bata merah :
a La
Lant
ntai
ai 1 400.00 m2 67,000.00
b La
Lant
ntai
ai 2 260.00 m2 67,000.00
c La
Lant
ntai
ai 3 325.00 m2 67,000.00
d La
Lant
ntai
ai 4 350.00 m2 67,000.00
e Lanta
Lantaii 4 / ATAP Lift 80.00 m2 67,000.00
2

HARGA
KODE
GBR
(Rp.)
3 Pek. Saluran Buis Beton Air hujan : tinggi 50 cm, ke saluran kotadiam 20
a lant
lantai
ai 1 60.00 m1 170,000.00
b Grill B
Besi
esi Timur
Timur dan Barat
Barat 16.00 m' 450,000.00
4 Pek.Pasangan batu kali teras : tinggi 50 cm,
a lant
lantai
ai 1 : area teras luar 14.00 m3 648,000.00
5 Pek.Pasangan Paving Block & Perbaikan : area halaman
a Upah Perbaikan area yang rusak
rusak area halaman 200.00 m2 85,000.00
6 Pek.Pasangan Batu Alam Sisi Dinding Luar Barat 9.00 m2 350,000.00
7 Pek. Pasangan Glassblock lokasi pada Tampak Barat 2.00 m2 750,000.00
8 Pek. Pasangan Dinding Bata sebagai Barrier Curtain Wall pada tiap lantai 11.00 m' 80,000.00
B Pek.Plester dan aci

1 Pek. Plester dan aci : adukan 1:3
a La
Lantntai
ai 1 854.00 m2 52,500.00
b La
Lantntai
ai 2 980.00 m2 52,500.00
c La
Lantntai
ai 3 792.00 m2 52,500.00
d La
Lantntai
ai 4 736.00 m2 52,500.00
e Lanta
Lantaii 4 / ATAP Lift tinggi 250 cm 160.00 m2 52,500.00
2 Pek.Keramik Selasar 30X30
a La
Lantntai
ai 1 31.00 m2 90,000.00
3 Pek. Plester
Plester dan aci beton
beton ko
kolom
lom sstrukt
truktur
ur
a La
Lantntai
ai 1 76.20 m2 55,000.00
b La
Lantntai
ai 2 76.20 m2 55,000.00
c La
Lantntai
ai 3 76.20 m2 55,000.00
d La
Lantntai
ai 4 71.10 m2 55,000.00
e Lanta
Lantaii 4 / ATAP Lift 28.90 m2 55,000.00
4 Pek
Pek.. Pleste
Plesterr dan aaci
ci be
beton
ton ttang
angga
ga beton
beton
a La
Lantntai
ai 1 24.70 m2 65,000.00
b La
Lantntai
ai 2 24.70 m2 65,000.00
dc La
Lant
Lantai
Lantai
ai 34
ntai 24.70
13.70 m2
m2 65,000.00
65,000.00
5 Pek.
Pek. Bet
Beton
on ccan
anop
opy/
y/si
siri
ripp
a La
Lant
ntai
ai 2 49.80 m2 75,000.00
b La
Lant
ntai
ai 3 49.80 m2 75,000.00
c La
Lant
ntai
ai 4 93.60 m2 75,000.00
C Pekerjan Dinding & Lantai Ceramic Tiles

1 Pek. Dinding Ceramic Tiles (dinding toilet) : uk. 250x 450 mm, ex roman HT-2
a La
Lant
ntai
ai 1 75.00 m2 110,000.00
b La
Lant
ntai
ai 2 75.00 m2 110,000.00
c La
Lant
ntai
ai 3 35.00 m2 110,000.00
d La
Lant
ntai
ai 4 97.00 m2 110,000.00
2 Pek. Dinding Ceramic Tiles (KM) : uk. 200 x 200 mm, ex roman
r oman HT-3
a La
Lant
ntai
ai 1 30.00 m2 90,000.00
b La
Lant
ntai
ai 2 19.00 m2 90,000.00
3 Pek. Dinding Ceramic Tiles (R.Cuci) : uk. 200 x 200 mm, ex roman
r oman HT-2
a La
Lant
ntai
ai 1 28.00 m2 90,000.00
D Pekerjaan Lantai Ceramics Tiles
1 Pek. Lantai Homogenous Tiles (Lobby) uk 400X400mm ex setara Ezenza HT-3
a La
Lant
ntai
ai 1 40.00 m2 102,500.00
2 Pek. Lantai Ceramic Tiles (dalam gdg) : uk. 400 x 400 mm, ex roman
r oman HT-1
a La
Lant
ntai
ai 1 371.00 m2 102,500.00
b La
Lant
ntai
ai 2 230.00 m2 102,500.00
c La
Lant
ntai
ai 3 190.00 m2 102,500.00
d La
Lant
ntai
ai 4 190.00 m2 102,500.00
3 Pek. Lantai Ceramics Tiles (tangga timur) : uk. 400 x 400 mm, ex roman+Stairnozing
r oman+Stairnozing HT-1
a La
Lant
ntai
ai 1 11.50 m2 135,000.00
b La
Lant
ntai
ai 2 11.50 m2 135,000.00
c La
Lant
ntai
ai 3 m2
4 Pek. Lantai Ceramic Tiles (tangga barat) : uk. 400 x 400 mm, ex roman
r oman HT-1
a La
Lant
ntai
ai 1 13.00 m2 135,000.00
b La
Lant
ntai
ai 2 14.50 m2 135,000.00
c La
Lant
ntai
ai 3 14.50 m2 135,000.00
d La
Lant
ntai
ai 4 14.50 m2 135,000.00
5 Pek. Plint Lantai
Lantai Ceramic Tiles (dlm ruang) : uk. 400 x 100 mm, ex roman
r oman HT-1
a La
Lant
ntai
ai 1 200.00 m1 21,000.00
bc La
La
Lant
ntai
Lant ai 32
ntai
ai 200.00
200.00 m1
m1 21,000.00
21,000.00
d La
Lant
ntai
ai 4 100.00 m1 21,000.00
6 Pek. Lantai Ceramic
Ceramic Tiles (area toilet) : uk. 250x 250 mm, ex roman HT-4
a La
Lant
ntai
ai 1 23.00 m2 90,000.00
b La
Lant
ntai
ai 2 17.50 m2 90,000.00
c La
Lant
ntai
ai 3 10.66 m2 90,000.00
d La
Lant
ntai
ai 4 24.00 m2 90,000.00
7 Pek. Lantai Ceramic
Ceramic Tiles (tp cuci) : uk. 200 x 200 mm, ex romantexture
r omantexture HT-2
Lantai 1 12.00 m2 90,000.00
8 Plint Tangga 10 x 40 ( Lt. 1 s/d 4)) 84.00 m' 90,000.00
Sub Total IV.

V. Pekerjan Kusen, Pintu & Jendela.
3

HARGA
KODE
GBR
(Rp.)
A Pekerjan Kusen & Pintu
1 Pek.Pintu dan
dan Kosen (PJ) : PJ-1
a La
Lant
ntai
ai 1 2.00 unit 5,809,000.00
2 Pek.Pintu(P1) dan Kosen Existing : uk 850X2100 P-1
a La
Lant
ntai
ai 1 16.00 Unit 1,355,000.00
b La
Lant
ntai
ai 2 9.00 Unit 1,355,000.00
c La
Lant
ntai
ai 3 7.00 Unit 1,355,000.00
d La
Lant
ntai
ai 4 4.00 Unit 1,355,000.00
1 Kosen Jati Existing( PINTU + PINTU DENGAN JENDELA)
a La
Lant
ntai
ai 1
- Kosen
Kosen Pintu Type
Type "C" 6.00 Unit 350,000.00
- Kosen
Kosen Pintu Type
Type "D" 3.00 Unit 350,000.00
- Kosen Pintu Jendela Gendong
Gendong Type "E" 2.00 Unit 650,000.00
Gendong Type "G" 2.00 Unit 1,350,000.00
b La
Lant
ntai
ai 2
- Kosen
Kosen Pintu Type
Type "D" 3.00 Unit 350,000.00
Gendong Type "F" 1.00 Unit 1,350,000.00
c La
Lant
ntai
ai 3
- Kosen
Kosen Pintu Type
Type "D" 1.00 Unit 350,000.00
2 Pek.Pintu dan
dan Kosen (toilet) : uk 700X2100 P-2
a La
Lant
ntai
ai 1 3.00 unit 1,255,000.00
b La
Lant
ntai
ai 2 4.00 unit 1,255,000.00
c La
Lant
ntai
ai 3 3.00 unit 1,255,000.00
d La
Lant
ntai
ai 4 4.00 unit 1,255,000.00
3 Pek.Pintu dan
dan Kosen (P3) : Double daun P-3
a La
Lant
ntai
ai 1 1.00 unit 2,028,200.00
b La
Lant
ntai
ai 2 1.00 unit 2,028,200.00
c La
Lant
ntai
ai 3 1.00 unit 2,028,200.00
d La
Lant
ntai
ai 4 1.00 unit 2,028,200.00
4 Pek.Pintu
a La
Lantai 3dan
ntai dan Kosen (P4) : Kusen metal 10/5,lengkap dengan engsel P-4 1.00 unit 3,250,000.00
5 Pek.Pintu (P5) Kusen Kayu Nyatoh - Fin Melamic P-5
a La
Lant
ntai
ai 4 2.00 unit 2,850,000.00
6 Pek.Pintu dan
dan Kosen (P7) : Kusen metal 10/5,lengkap dengan engsel P-7
a La
Lant
ntai
ai 4 2.00 unit 2,900,000.00
7 Pek.Pintu Shaft (PS) Kusen Alumunium Brown Colour P-S
a La
Lant
ntai
ai 1 2.00 unit 1,664,000.00
b La
Lant
ntai
ai 2 2.00 unit 1,664,000.00
c La
Lant
ntai
ai 3 2.00 unit 1,664,000.00
d La
Lant
ntai
ai 4 1.00 unit 1,664,000.00
8 Pek.Pintu Lipat (R.Gamelan)MENGGUNAKAN Pnt.Lipat Alumunium Existing PL
a La
Lant
ntai
ai 2 9.70 m1 1,350,000.00
9 Pek.Pintu Lipat ( Product Supply) 7 modul X 810X(t)2700 1.00 Unit 13,545,000.00
10 Pek.Pintu Lipat Existing ex Lt 1 Bahan Existing Kayu Jati PL-EX
a La
Lant
ntai
ai 2 1.00 ls 2,550,000.00
11 Pek.Pintu Existing / Relokasi modul 850x2100( Pnt Alum.Kaca full P-EX
a La
Lant
ntai
ai 2 2.00 unit 250,000.00
12 Pekerjaan Pembuatan Lemari Built In Lantai 2 ( I.01-11) 1.00 Unit 2,500,000.00
B Pekerjaan Jendela
1 Pek. Jendela (J)
a La
Lant
ntai
ai 1
- Kosen Jendela Type "H" 3.00 Unit 550,000.00
- Kosen Jendela
Jendela Type "I" 3.00 Unit 350,000.00
- Kosen Jendela
Jendela Type "K" 1.00 Unit 1,500,000.00
b La
Lant
ntai
ai 2
- Kosen Jendela
Jendela Type "K" 1.00 Unit 1,500,000.00
c La
Lant
ntai
ai 3
- Kosen Jendela Type "H" 1.00 Unit 550,000.00
- Kosen Jendela
Jendela Type "I" 1.00 Unit 350,000.00
- Kosen Jendela
Jendela Type "L" 2.00 Unit 1,500,000.00
2 Pek. Jendela (J1) : Alumunium 4 " inch J-1
Lantai 2 6.00 unit 2,677,500.00
Lantai 3 6.00 unit 2,677,500.00
Lantai 4 10.00 unit 2,677,500.00
3 Pek. Jendela (J2) : Alumunium 4" inch J-2
Lantai 31
Lantai sisi Selatan
sisi Timur samping Pintu Service -
2.00 unit
Unit 1,409,000.00
4 Pek. Jendela (J4) 120cmX 60Cm60Cm : Alumunium 4"inch
Lantai 2 area Sound Control Room J-4 1.00 unit 675,000.00
5 Pek. Jendela (J5) : CURTAIN WALL( 4" Inch)
Bidang Kaca 21.80 m2 1,260,000.00
Bidang kisi-kisi( Louvre) 18.80 m2 1,215,000.00
Tampak Sisi Barat Tampak Barat J-5
6 Pek. Jendela Boven light LT 3(3(JB) : 256X 59mm+ kaca Mati( 4 " Inch) JB
Lantai 3 Pada sisi Selatan lt 3 3.00 unit 1,018,000.00
7 Pek. Jendela Boven Light Toilet : JT
a La
Lant
ntai
ai 1 unit
b La
Lant
ntai
ai 2 1.00 unit 400,000.00
c La
Lant
ntai
ai 3 1.00 unit 400,000.00
4

HARGA
KODE
GBR
(Rp.)
d La
Lant
ntai
ai 4 2.00 unit 400,000.00
8 Finishing sisi barat : Stainlesssteel & handrail Stainlesssteel
a La
Lant
ntai
ai 1 6.50 m' 500,000.00
b La
Lant
ntai
ai 2 7.50 m' 500,000.00
c La
Lant
ntai
ai 3 7.50 m' 500,000.00
d La
Lant
ntai
ai 4 7.50 m' 500,000.00
9 Pek. Railling Tangga : Black Steel Finish Cat Minyak ;
a La
Lant
ntai
ai 1 6.00 m2 350,000.00
b La
Lant
ntai
ai 2 sisi timur 7.30 m2 350,000.00
c La
Lant
ntai
ai 3 7.30 m2 350,000.00
10 Pek. Railling Pengaman di Lantai Atap : Galvanish Steel Finish Cat Minyak ;
11 Pek.Kisi-kisi metal sbgai Back Ground : holloW stalbuis 50x100
a Lantai
Lantai 1-4 lantai 1-4 14.00 m2 325,000.00
12 Pek Pasang Bata Roster -Lubang Hawa pada Tangga Sisi Timur 7.20 m2 80,000.00
Sub Total V.
VI. Pekerjan Plafond.
1 Plafon Gypsumboard
a La
Lant
ntai
ai 1 283.00 m2 68,000.00
b La
Lant
ntai
ai 2 257.00 m2 68,000.00
c La
Lant
ntai
ai 3 200.00 m2 68,000.00
d La
Lant
ntai
ai 4 65.50 m2 68,000.00
2 Plafon Kalsiboard
a La
Lant
ntai
ai 1 18.50 m2 85,000.00
b La
Lant
ntai
ai 2 18.50 m2 85,000.00
c La
Lant
ntai
ai 3 9.00 m2 85,000.00
d La
Lant
ntai
ai 4 22.00 m2 85,000.00
3 List plafon Gypsum : uk. 8 cm
a La
Lant
ntai
ai 1 280.00 m1 12,000.00
bc La
La
Lant
ntai
Lant ai 32
ntai
ai 235.00
175.00 m1
m1 12,000.00
12,000.00
d La
Lant
ntai
ai 4 106.00 m1 12,000.00
4 List plafon kayu : uk. 5 cm
a La
Lant
ntai
ai 1 39.00 m1 15,000.00
b La
Lant
ntai
ai 2 32.00 m1 15,000.00
c La
Lant
ntai
ai 3 16.00 m1 15,000.00
d La
Lant
ntai
ai 4 40.00 m1 15,000.00
5 Pek.Pembuatan Man hole : uk. 60 x 60 cm
a La
Lant
ntai
ai 1 3.00 bh 52,500.00
b La
Lant
ntai
ai 2 3.00 bh 52,500.00
c La
Lant
ntai
ai 3 2.00 bh 52,500.00
d La
Lant
ntai
ai 4 2.00 bh 52,500.00
6 Pek Cove Jendela (menyatu dengan Ceiling)
a La
Lant
ntai
ai 1 15.00 m' 80,000.00
b La
Lant
ntai
ai 2 19.00 m' 80,000.00
c La
Lant
ntai
ai 3 25.00 m' 80,000.00
d La
Lant
ntai
ai 4 30.00 m' 80,000.00
7 Ceiling Kedap Suara pada Ruang Musik Lantai 3 15.84 m2 80,000.00
Sub Total VI.

VII. Pekerjaan Finishing.
A Pekerjaan Finishing Dinding Dalam
1 Pek. Finishing Dinding Dalam (PT-1) : ex. Mowilex Achillea White E 9500 PT-1
a La
Lant
ntai
ai 1 780.00 m2 19,500.00
b La
Lant
ntai
ai 2 820.00 m2 19,500.00
c La
Lant
ntai
ai 3 750.00 m2 19,500.00
d La
Lant
ntai
ai 4 600.00 m2 19,500.00
2 Pek. Dinding Isolasi Kedap Suara
Lantai 3 Ruang Musik Studio 57.00 m2 300,000.00
B Pekerj
Pekerjaan
aan Finishi
Finishing
ng D
Dindi
inding
ng Luar
Luar
1 Pek. Finishing Dinding Luar (PT-2) : ex. Mowilex WeatherCoat ,warna PT-2
a La
Lant
ntai
ai 1 297.00 m2 27,500.00
b La
Lant
ntai
ai 2 366.00 m2 27,500.00
c La
Lant
ntai
ai 3 353.00 m2 27,500.00
d La
Lant
ntai
ai 4 507.00 m2 27,500.00
e Lantai
Lantai A
Atap
tap 114.00 m2 27,500.00
2 Pek. Finishing Dinding Luar (PT-2) : ex. Mowilex WeatherCoat ,warna putih PT-2
a La
Lant
ntai
ai 1 m2
b La
Lant
ntai
ai 2 40.00 m2 27,500.00
c La
Lant
ntai
ai 3 40.00 m2 27,500.00
d La
Lant
ntai
ai 4 40.00 m2 27,500.00
C Pekerj
Pekerjaan
aan Finishi
Finishing
ng Plafon
Plafon
1 Pek. Finishing Plafon Gypsum (PT-1) : ex. Mowilex Achillea White E 9500 PT-1
a La
Lant
ntai
ai 1 283.00 m2 19,500.00
b La
Lant
ntai
ai 2 257.00 m2 19,500.00
c La
Lant
ntai
ai 3 200.00 m2 19,500.00
d La
Lant
ntai
ai 4 65.50 m2 19,500.00
2 Pek. Finishing Plafon Kalsiboard (PT-1) : ex. Mowilex Achillea White E 9500 PT-1
5

HARGA
KODE
GBR
(Rp.)
a La
Lant
ntai
ai 1 18.50 m2 19,500.00
b La
Lant
ntai
ai 2 18.50 m2 19,500.00
c La
Lant
ntai
ai 3 9.00 m2 19,500.00
d La
Lant
ntai
ai 4 22.00 m2 19,500.00
D Pekerj
Pekerjaan
aan P
Pem
embuat
buatan
an Septi
Septick
ck Ta
Tank
nk
1 Pek
Pekerj
erjan
an P
Pemb
embuat
uatan
an S
Sept
eptict
ictank
ank : uk. 3 x 1.5 x 1.7 m
a Galian tanah 13.50 m3 45,000.00
b Urugan pasir bawah lantai 10 cm 0.56 m3 110,000.00
c Lantai kerja 5 cm 0.28 m3 640,000.00
d Beton lantai 20 cm 1.36 m3 2,150,000.00
e Dinding beton t=15 cm 2.83 m3 2,850,000.00
f Manhole 40 x 40 2.00 unit 450,000.00
g Beton plat atap 0.78 unit 2,850,000.00
2 Pek
Pekerj
erjaan
aan Pem
Pembua
buatan
tan Resapa
Resapann uk. 1 x 3 m
a Galian tanah 3.46 m3 45,000.00
b Plester camprot 6.40 m2 28,000.00
c Pasang koral/sirtu 0.33 m3 160,000.00
d Pasang karang 1.62 m3 130,000.00
e Urugan pasir 0.33 m3 110,000.00
f Pasang ijuk 1.00 ls 90,000.00
g Plaat be beton
ton Pen
Penutup
utup tebal 10 cm 0.33 m3 2,850,000.00
E Pekerj
Pekerjanan P Pemb
embuat
uatan
an GGrou
round
nd Tank
Tank 12 m3 = (P)200X(L)300X(D)200 cm
a Galian tanah 25.53 m3 45,000.00
b Urugan tanah bawah lantai 10 cm 1.06 m3 110,000.00
c Lantai kerja 5 cm 0.53 m3 640,000.00
d Beton lantai 20 cm 1.87 m3 2,150,000.00
e Dinding beton t=15 cm 4.30 m3 2,850,000.00
f Manhole 40 x 40 2.00 unit 450,000.00
g Waterproofing 40.00 m2 50,000.00
h Keramik dinding 34.00 m2 75,000.00
i Tangga monyet 2.00 unit 800,000.00
F Pekerj
Pekerjaan
aan Lapi
Lapiss W
Wate
aterr Proof
Proofing
ing
1 Pek. Water Proofing Membrane
Membrane ( WPM ) : Bituthene 3000 ex. WR Grace
a lant
lantai
ai 4 : Lantai atap 125.00 m2 155,000.00
2 Pek. Lapisan Water Proofing Coating ( WPC )
a lant
lantai
ai 2 : Talang beton 97.00 m1 50,000.00
b lantai
lantai 1-4 : Beton Kantilever/pet 78.00 m1 50,000.00
3 Pek. Lapisan Water Proofing Coating ( WPC )
a lantai
lantai 1-4 : area toilet 232.00 m2 50,000.00
Sub Total VII.

VII
VIII.
I. Pekerj
Pekerjaan
aan At
Atap
ap
A Peke
Pekerj
rjan
an At
Atap
ap Ut
Utam
amaa
1 Pekerjaan atap baja ringan
ab Rang
Rangka
Rangka
Rangka ka atap
ata
lis p k
listplan
tplank baja ringan
baja ringan 176.00
108.00 m22
m2
m2
m 115555,,000000..0000
2 Penutup atap Genteng Klip Lock Colorbond
a Atap DatDatar
ar Clip Lock Co
Colorbo
lorbond
nd 176.00 m2
m2 135,000.00
b Pasa
Pasang ng Glasswool
Glasswool 10cm
10cm 176.00 m22
m 17,500.00
c Pasang Alumunium ddouble ouble side
side 176.00 m2
m2 16,000.00
d Pasa
Pasang ng kawa
kawatt wirem
wiremesh
esh 176.00 m2
m2 22,500.00
e List Plank(Listplank GRC 9 mm + plafond miring / panel) 108.00 m'
m' 49,000.00
B Pekerjaan Atap Lift
1 Pekerjaan atap baja ringan
a Rangka
Rangka atapatap baja ringan +Over stack 37.00 m2
m2 155,000.00
b Rangka
Rangka listpl
listplan
ankk baja ringan 28.00 m11
m 65,000.00
c list
listpl
plan
ankk GRC tebal 9mm 28.00 m'
m' 49,000.00
2 Pekerjaan penutup atap
a Atap Gent
Genteng
eng Clip Lock Colorbond
Colorbond Klip Lok Colorbond 37.00 m2
m2 135,000.00
b Pasang
Pasang Glassw
Glasswoolool 10cm 37.00 m22
m 17,500.00
c Pasang Alumunium ddouble ouble side
side 37.00 m2 16,000.00
d Pasa
Pasang ng kawa
kawatt wirem
wiremesh
esh 37.00 m2
m2 22,500.00
e Pasa
Pasang
ng Nock stand
standar
ar 3.00 m'
m' 130,000.00
Sub Total VIII.

IX. MEK
MEKANI
ANIKAL
KAL & E ELEK
LEKTRI
TRIKAL
KAL
A PEKE
PEKERJRJAA
AAN N PANE
PANEL L
A.
A.11 LA
LANT
NTAI
AI 1
1 Panel Distribusi Utama Gedung 1.00 Bh 9,250,000.00
2 Panel Distribusi Lantai 1.00 Bh 7,350,000.00
3 Panel Penerangan 1.00 Bh 1,150,000.00
4 Panel StopKontak Normal 1.00 Bh 1,425,000.00
5 Panel AC 1.00 Bh 1,150,000.00
A.
A.22 LA
LANT
NTAI
AI 2
6

HARGA
KODE
GBR
(Rp.)
4 Panel AC 1.00 Bh 1,150,000.00
A.
A.33 LA
LANT
NTAI
AI 3
4 Panel AC 1.00 Bh 1,350,000.00
A.
A.44 LA
LANT
NTAI
AI 4
4 Panel AC 1.00 Bh 1,350,000.00
A.5 Jaringa
Jaringan
n Pen
Penget
getana
anahan
han
1 Jaringan Pengetanahan : 1.00 Lot 4,800,000.00
Sub Total IX. A
B KAB
ABEEL FE
FEDEDEER
ER
B.1 PD. Utama
Utama gedung
gedung ke PD.Lantai
PD.Lantai
1 Kabel Fedeer NYY 4X50 mm2 PD. Lantai 1 berikut BC 35 mm2 9.00 m 275,000.00
B.2 PD. Lantai
Lantai 1 ke:
ke:
1 Panel Penerangan Lantai 1 NYY 4X10 mm berikut BC 6 mm2 9.00 m 59,000.00
2 Panel Stop kontak Lantai 1 NYY 4X25 mm berikut BC 6 mm2 9.00 m 146,000.00
3 Panel AC Lantai 1 NYY 4X25 mm berikut BC 6 mm2 9.00 m 146,000.00
B.3 PD. Lantai
Lantai 2 ke:
ke:
B.4 PD. Lantai
Lantai 3 ke:
ke:
B.5 PD. Lantai
Lantai 4 ke:
ke:
4 Panel Dumb Waiter Lantai Atap NYY 4X10 mm berikut BC 6 mm2 20.60 m 58,000.00
5 Panel Lift Lantai Atap NYY 4X16 mm berikut BC 6 mm2 14.60 m 105,000.00
B.6
B.6 Ka
Kabe
bell Tr
Tray
ay
Kabel tray 500x100mm (plat galvanis) 25.00 m 117,000.00
Sub Total IX. B
C INST
INSTAL
ALAS
ASII PEN
PENER
ERAN
ANGA
GAN
N
C.
C.11 LA
LANT
NTAI
AI 1
1 Armature lampu TL 2X18

2X18 w ex. Cent
Centralite
ralite RMC M1 tanduk
tanduk 46.00 Bh 195,000.00
2 Baret CentraliteC-0041-SDB-20-OPAL 21.00 Bh 285,000.00
3 Armature Down Light Centralite B-0251-DLR-150-K2-GB-Glos
B-0251-DLR-150-K2-GB-Glossy sy PL 6.00 Bh 371,000.00
4 Lampu TL 1X18 W, 9.00 Bh 78,100.00
5 Skaklar Tunggal, Ex.MK 4.00 Bh 12,000.00
6 Skaklar Serie, Ex.MK ( Skaklar Hotel pada Tangga Barat dan Timur) 12.00 B
Bhh 19,200.00
7 Titik Nyala, NYM 3X2,5 mm2,Supreme dalam pipa Conduit 20mm 82.00 T
Tiitik 142,300.00
C.
C.22 LA
LANTNTAI
AI 2
2X18 w ex. Cent
Centralite
tanduk 29.00 Bh 195,000.00
3 Lampu TL 1X18 W, 6.00 Bh 371,000.00
5 Skaklar Serie, Ex.MK 9.00 Bh 19,200.00
Tiitik 142,300.00
C.
C.33 LA
LANTNTAI
AI 3
2X18 w ex. Cent
Centralite
tanduk 27.00 Bh 195,000.00
3 Lampu TL 1X18 W, 5.00 Bh 371,000.00
Tiitik 142,300.00
C.
C.44 LA
LANTNTAI
AI 4
2X18 w ex. Cent
Centralite
tanduk 55.00 Bh 195,000.00
3 Lampu TL 1X18 W, 3.00 Bh 371,000.00
6 Greed Switches 12, Ex, National 1.00 Bh 325,600.00
Tiitik 142,300.00
C.5
C.5 LA
LANTNTAI
AI AT
ATAP
AP
7

HARGA
KODE
GBR
(Rp.)
2 Saklar Tunggal, Ex.MK 2.00 Bh 12,000.00
3 Saklar Serie, Ex.MK 1.00 Bh 19,200.00
Tiitik 142,300.00
Sub Total IX. C
D INSTALA
INSTALASI SI STOP
STOP KONTAK
KONTAK NORMAL
NORMAL
D.
D.11 LA
LANTNTAI
AI 1
1 Armature Stop Kontak
Kontak 1 Gang, Ex.MK 38.00 Bh 20,500.00
2 Titik Nyala, NYM 3X2,5 mm2,Supreme dalam pipa Conduit 20mm 38.00 B
Bhh 142,300.00
D.
D.22 LA
LANTNTAI
AI 2
Bhh 142,300.00
D.
D.33 LA
LANTNTAI
AI 3
Bhh 142,300.00
D.
D.44 LA
LANTNTAI
AI 4
Bhh 142,300.00
Sub Total IX. D
E TATA UD UDARA
E.1
E.1 LA
LANT
NTAI
AI 1
1 AC split 18,00
18,0000 BTUH Ex.Panasonic (Envio Inverter Model : CS-S18J
CS-S18JKP)
KP) Owner Supply Unit
a Pipa
Pipa Re
Refr
frig
iger
eran
antt 0,71
0,71 1/4"
1/4"X1
X1/2
/2"s
"sup
uppl
plyy & retu
return
rn de
deng
ngan
an ioso
iosola
lasi
si 52
52.0
.000 m' 75
75,0
,000
00.0
.000
b Pipa drain PVC-AW dia. 0.75" 28.00 m' 12,500.00
2 AC split 11,900
11,900 BTUH Ex.Panasonic (Model : CS-PC12CS-PC12JKP)
JKP) Owner Supply Unit
a Pipa
Pipa Re
Refr
frig
iger
eran
antt 0,71
0,71 1/4"
1/4"X1
X1/2
/2"s
"sup
uppl
plyy & retu
return
rn de
deng
ngan
an ioso
iosola
lasi
si 82
82.0
.000 m' 75
75,0
,000
00.0
.000
3 Exhaust air fan 300 cfm / 8 " ,Ex Panasonic 7.00 Bh 300,000.00
4 Titik Nyala AC split 18,000 BTUH, NYM 3X3 mm2, Supreme 2.00 TTiitik 215,000.00
5 Titik Nyala AC split 11,900 BTUH, NYM 3X2,5 mm2, Supreme 4.00 TTiitik 205,000.00
6 Titik Nyala Ex Haust Fan, NYM 3X2,5 mm2, Supreme 7.00 Titik 205,000.00
7 teralis outdoor unit AC 6.00 Bh 475,000.00
E.2
E.2 LA
LANT
NTAI
AI 2
1 AC split 11,900
a Pipa
Pipa Re
Refr
frig
iger
eran
antt 0,71
0,71 1/4"
1/4"X1
X1/2
/2"s
"sup
uppl
plyy & retu
return
rn de
deng
ngan
an ioso
iosola
lasi
si 57
57.0
.000 m' 75
75,0
,000
00.0
.000
2 AC split 9,000 BTUH Ex.Panasonic Model Model : CS-PC9JKJ Owner Supply Unit
a Pipa
Pipa Re
Refr
frig
iger
eran
antt 0,71
0,71 1/4"
1/4"X1
X1/2
/2"s
"sup
uppl
plyy & retu
return
rn de
deng
ngan
an ioso
iosola
lasi
si 19
19.0
.000 m' 75
75,0
,000
00.0
.000
a Pipa
Pipa Re
Refr
frig
iger
eran
antt 0,71
0,71 1/4"
1/4"X1
X1/2
/2"s
"sup
uppl
plyy & retu
return
rn de
deng
ngan
an ioso
iosola
lasi
si 38
38.0
.000 m' 75
75,0
,000
00.0
.000
dalam pipa pvc conduit 20 mm
6 Titik Nyala AC split 9000 BTUH, NYM 3X2,5 mm2, Supreme 1.00 T
Tiitik 205,000.00
7 Titik Nyala AC split 6,820 BTUH, NYM 3X2,5 mm2, Supreme 2.00 T
Tiitik 205,000.00
E.3
E.3 LA
LANTNTAI
AI 3
1 AC split 11,900
a Pipa
Pipa Re
Refr
frig
iger
eran
antt 0,71
0,71 1/4"
1/4"X1
X1/2
/2"s
"sup
uppl
plyy & retu
return
rn de
deng
ngan
an ioso
iosola
lasi
si 54
54.0
.000 m' 75
75,0
,000
00.0
.000
a Pipa
Pipa Re
Refr
frig
iger
eran
antt 0,71
0,71 1/4"
1/4"X1
X1/2
/2"s
"sup
uppl
plyy & retu
return
rn de
deng
ngan
an ioso
iosola
lasi
si 24
24.0
.000 m' 75
75,0
,000
00.0
.000
a Pipa
Pipa Re
Refr
frig
iger
eran
antt 0,71
0,71 1/4"
1/4"X1
X1/2
/2"s
"sup
uppl
plyy & retu
return
rn de
deng
ngan
an ioso
iosola
lasi
si 42
42.0
.000 m' 75
75,0
,000
00.0
.000
4 Exhaust air fan 300 cfm / 8 " ,Ex Panasonic 3.00 Bh
6 Titik Nyala AC split 9000 BTUH, NYM 3X2,5 mm2, Supreme 1.00 T
Tiitik 205,000.00
7 Titik Nyala AC split 6,820 BTUH, NYM 3X2,5 mm2, Supreme 1.00 T
Tiitik 205,000.00
E.4
E.4 LA
LANTNTAI
AI 4
1 AC split 23,600
23,600 BTUH Ex.Panasonic 2 1/2 Pk Standa Standard
rd Series Owner Supply Unit
a Pipa
Pipa Re
Refr
frig
iger
eran
antt 0,71
0,71 1/4"
1/4"X1
X1/2
/2"s
"sup
uppl
plyy & retu
return
rn de
deng
ngan
an ioso
iosola
lasi
si 97
97.0
.000 m' 75
75,0
,000
00.0
.000
3 Titik Nyala AC Split 23,600 BTUH, NYM 3X3 mm2, Supreme 5.00 T
Tiitik 215,000.00
8

HARGA
KODE
GBR
(Rp.)
E.5
E.5 LA
LAIN
IN-L
-LAI
AIN
N
1 Matrial UNP 5 X 10 fin. Zincromate out door 1.00 Ls 2,750,000.00
2 Alat Bantu Kerja
Kerja 1.00 Lot 950,000.00
3 Testing dan Commitioning untuk Lt.1 dan 2 1.00 lot 1,750,000.00
Sub Total IX. E
F FIRE ALARM
1 Sentral Alarm Kebakaran, kapasitas : 10 zone Konvensional type 1.
1.00
00 bh 12,172,000.00
2 Repeater atau annunciator 10 Zone + nymhy 30x1,5mm2 : 35 meter 1.
1.00
00 bh 5,520,000.00
3 Kotak terminal utama / KTU (Main Distribusi Frame / MDF) 1.
1.00
00 bh 2,500,000.00
4 Kabel antara Sentral Alarm Kebakaran sampai ke KTU / MDF 5.
5.00
00 m' 65,000.00
5 Bel utama, 120 dB, 24 Volt 1.
1.00
00 bh 350,000.00
6 Titik nyala bel utama 1.0
1.000 tit
titik
ik 175,000.00
7 Sistim pengetanahan Sental Alarm Kebakaran, max. 2 ohm 1.0
1.000 tit
titik
ik 1,450,000.00
F.1 Instalasi
Instalasi antara
antara KTU dan KTK (Kotak
(Kotak ter
terminal
minal Ut
Utama
ama dan
Kotak Terminal Kabel)
1 Da
Dariri KTU
KTU ke KT
KTKK La
Lant
ntai
ai 1 10.00 m
m'' 27,000.00
2 Da
Dariri KTU
KTU ke KT
KTKK La
Lant
ntai
ai 2 30.00 m
m'' 27,000.00
3 Da
Dariri KTU
KTU ke KT
KTKK La
Lant
ntai
ai 3 50.00 m
m'' 27,000.00
4 Da
Dariri KTU
KTU ke KT
KTKK La
Lant
ntai
ai 4 60.00 m
m'' 27,000.00
DISTRIBUSI SISTIM ALARM KEBAKARAN
F.2
F.2 LA
LAN NTATAII 1
1 Kotak terminal
terminal kabel, 10 pair 1.
1.00
00 bh 18,500.00
2 Pengindera smoke detector, jenis ionisasi 5.
5.00
00 bh 618,000.00
3 Pengindraan Heat Detector 3.
3.00
00 bh 76,000.00
4 Manual push button ( tombol tekan manual ) 2.
2.00
00 bh 142,000.00
5 Bell lokal 90 dB. 3.
3.00
00 bh 170,000.00
6 Titik nyala alarm kebakaran, NYM (3 x 1.5) mm2, dlm PVC 20 mm
mm 11.
11.00
00 tit
titik
ik 109,000.00
F.3
F.3 LA
LAN NTATAII 2
1 Kotak terminal
1.00
00 bh 18,500.00
5.00
00 bh 618,000.00
3.00
00 bh 76,000.00
2.00
00 bh 142,000.00
3.00
00 bh 170,000.00
mm 11.
11.00
00 tit
titik
ik 109,000.00
F.4
F.4 LA
LAN NTATAII 3
1 Kotak terminal
1.00
00 bh 18,500.00
5.00
00 bh 618,000.00
3.00
00 bh 76,000.00
2.00
00 bh 142,000.00
3.00
00 bh 170,000.00
mm 11.
11.00
00 tit
titik
ik 109,000.00
F.5
F.5 LA
LAN NTATAII 4
1 Kotak terminal
1.00
00 bh 18,500.00
5.00
00 bh 618,000.00
3.00
00 bh 76,000.00

2.00
00 bh 142,000.00
3.00
00 bh 170,000.00
mm 11.
11.00
00 tit
titik
ik 109,000.00
Sub Total IX. F

G Ta
Tamb
mbahah Da
Daya
ya PLN
PLN
1 pengadaan kabel toevoer NYGBY 1x(4 x 95 mm2) dari Gardu Trafo milik PLN ke 35.00 m 500,000.00
Panel Distribusi Utama
2 pekerjaan galian dan urug kembali yang akan dipergunakan jalur kabel PLN 1.00 Lot 420,000.00
Sub Total IX. G
H PLUMBING
H.1 Pekerjan Sanitair. Lantai 1 s/d Lantai 4
1 Clos
Closet
et dudu
dudukk + Wash
Washer
er : ex. Toto type CW42
CW420J/SW
0J/SW426
426 11.00 unit 1,395,000
2 Clos
Closet
et Jong
Jongkok
kok : ex. Toto type single
single Bowl CE 6 1.00 unit 384,000
3 Urinoir : ex
ex. Toto type U57 M 6.00 unit 1,550,000
4 Shower t toto - type thx 48n 1.00 Unit 243,000
Kraan Untuk Shower 1.00 nit 250,000
5 Shower Spray Closet : ex.Toto type THX 20 NBN5 11.00 unit 181,000
6 Tissue Holder : ex Toto TS 116 R 11.00 Unit 250,000
7 Robe Hook : ex. Toto type TS 118 WSB 11.00 unit 105,000
8 Floor drain : ex. Toto type TX 1 B warn
warnaa Sst (FD1) 24.00 unit 207,000
9 Wastafel
Wast afel Tap : ex. Toto type TX 108 LDN 7.00 unit 510,000
10 Meja Granit : ex Italy 12.68 m2 925,000
11 Mirror di bevel(standar) : mirror glass di bevel + fitting Sst Tipis 7.00 unit 750,000
12 Zink untuk Pantry : stainlessteel 2.00 unit 1,100,000
13 Kran Bak Mandi _+ janitor ex. Toto type T23B813N 8.00 unit 288,000
14 kran angs
angsaa Untu
Untukk Zink : ex. Toto 2.00 unit 425,000
15 Self Rimmin
Rimmingg Lavatory
Lavatory : L 521 VIA 8.00 unit 1,099,000
16 Deck type liquid
liquid soap dispe
dispencer
ncer : ex. Toto type TS 126 AR Sst 10.00 unit 125,000
17 Clean Out stainlesstel : stainlesstel, dia 100 mm 12.00 unit 190,000
18 Clean Out stainlesstel : stainlesstel, dia 80 mm 12.00 unit 158,000
9

HARGA
KODE
GBR
(Rp.)
19 Bak Mandi finish Keramik 3.00 Unit 750,000
Dinding Bata + Water Proofing( SICA)
20 Bak Janitor (di lt 4)finish keramik 2.00 Unit 750,000.00
Dinding Bata + Water Proofing( SICA)
21 Hand Drayer SIEMENS pada Lt 1;2 dan 4 6.00 unit 800,000.00
H.2 Pek.Pi
Pek.Pipa
pa Pl
Plumb
umbing ing
a Pengadaan Mesin Air
1 Peng
Pengad
adaa
aa Type PD H600 1.00 Set 8,100,000.00
2 Peng
Pengad
adaa
aa Type PH 236A 1.00 Bh 560,000.00
3 Pengadaan berikut pemasangan
pemasangan Tangki Air @ 1500 ltr 2.00 Bh 1,250,000.00
b Pipa Distribusi Air Bersih
1 Type Pipa yang Dipergunakan - GIP klas medium di cat warna biru
a Dari
Dari Pom
Pompa pa Transf
Transfer er ke tan
tangki
gki - dia 25mm
25mm 37.00 m'
m' 82,000.00
2 Pemipaan Lantai Atap Hingga ke Pipa Tegak
a Dia 50 mm 20.00 m'
m' 176,000.00
b Dia 40 mm 4.00 m' 127,000.00
c Pip
Pipaa H
Head
eader
er Dia 150 mm 2.00 m' 394,000.00
d Pip
Pipaa He
Heade
aderr Di
Diaa 1100
00 mmm
m 1.00 m' 346,000.00
e Ga
Gate
te Val
Valve
ve Dia
Dia 3322 mm 2.00 Bh 182,000.00
f Gate
Gate Valv
Valvee Dia
Dia 40 mm 2.00 Bh 225,000.00
g Ga
Gate
te Val
Valve
ve Dia
Dia 5500 mm 3.00 Bh 340,000.00
h Gat
Gatee Valv
Valvee Dia
Dia 100 mm 1.00 Bh 420,000.00
3 Pipa
Pipa T
Teg
egaa dia 50mm 12.00 m'
m' 176,000.00
4 Dari Pipa Tegak ke Lantai 1 - GIP klas medium di cat warna biru
a Dia 50 mm 11.00 m'
m' 176,000.00
b Dia 40 mm 20.00 m' 127,000.00
c Dia 25 mm 6.60 m'
m' 82,000.00
de D
Gaiate15Val
Gate mvem Dia
Valve Dia 4400 mm 59.10
3.00 m'
Bh 49,000.00
225,000.00
a Dia 50 mm 11.00 m'
m' 176,000.00
b Dia 40 mm 19.00 m' 127,000.00
c Dia 25 mm 13.00 m'
m' 82,000.00
d Dia 15 mm 65.00 m' 49,000.00
e Ga
Gatete Val
Valve
ve Dia
Dia 4400 mm 3.00 Bh 225,000.00
a Dia 50 mm 3.00 m'
m' 176,000.00
b Dia 40 mm 4.80 m' 127,000.00
c Dia 25 mm 12.80 m'
m' 82,000.00
d Dia 15 mm 30.20 m' 49,000.00
e Ga
Gatete Val
Valve
ve Dia
Dia 4400 mm 1.00 Bh 225,000.00
a Dia 50 mm 4.50 m'
m' 176,000.00
b Dia 40 mm 10.80 m' 127,000.00
c Dia 25 mm 26.40 m'
m' 82,000.00
d Dia 15 mm 60.50 m' 49,000.00
e Ga
Gate
te Val
Valve
ve Dia
Dia 4400 mm 2.00 Bh 225,000.00
c Pipa Air Bekas
1 Pipa yang dipakai PVC :ex Rucika : dia 100mm
a Pipa tegak dalam sharp : 14.10 m''
m 135,000.00
b Pipa Horisontal ke saluran kota : 22.40 m'
m' 135,000.00
2 Pembuangan Lt 1 Ke arah Pipa Tegak (dia 100 mm)
a Dia 80 teterma
rmasusukk Cl
Clean
ean Out 26.40 m'
m' 108,000.00
b Dia 32 mm 5.40 m''
m 50,000.00
a Dia 80 teterma
rmasusukk Cl
Clean
ean Out 36.40 m'
m' 108,000.00
b Dia 32 mm 5.40 m''
m 50,000.00
a Dia 80 teterma
rmasusukk Cl
Clean
ean Out 8.40 m'
m' 108,000.00
b Dia 32 mm 4.40 m''
m 50,000.00
a Dia 80 teterma
rmasusukk Cl
Clean
ean Out 25.00 m'
m' 108,000.00
b Dia 32 mm 5.40 m''
m 50,000.00
6 Pipa
Pipa Haw
Haw Dia 32 mm
a Pada
Pada Area
Area Lant
Lantai
ai 84.00 m''
m 34,000.00
b Pip
Pipa Te
Tega
gakk 20.00 m'
m' 34,000.00
d Pipa Air Kotor
1 Pipa yang dipakai PVC :ex Rucika :
a Pipa te dia 150mm : 20.00 m'
m' 240,000.00
b Pipa H dia 150mm : 55.00 m''
m 240,000.00
a Dia 10 termasuk Clean Out 16.00 m'
m' 180,000.00
b Dia 40 mm 8.00 m''
m 44,000.00
m' 180,000.00
10

HARGA
KODE
GBR
(Rp.)
b Dia 40 mm 8.00 m'
m' 44,000.00
a Dia 10 BERIKUT Clean Out 8.00 m'
m' 180,000.00
m' 180,000.00
b Dia 40 mm 7.00 m''
m 44,000.00
6 Pipa
Pipa Haw
Haw Dia 50 mm
a Pada
Pada Area
Area Lant
Lantai
ai 80.00 m''
m 43,000.00
b Pipa
Pipa T Area
Area Shaf
Shaftt 28.00 m'
m' 43,000.00
e Pipa
Pipa T
Teg
egaa dia 150 mm
a Pip
Pipaa tegak
tegak air hujan
hujan 8 tit
titik
ik :
lantai 4 128.00 m'
m' 240,000.00
b Pip
Pipaa tegak
tegak air hujan
hujan 4 tit
titik
ik :
lantai 2 45.00 m'
m' 240,000.00
c Pip
Pipaa air hujan
hujan ke sal
salura
urann lua
luarr :
lantai 1 50.00 m'
m' 240,000.00
d Ro
Roofof Dr
Drai
ainn 12.00 Bh 180,000.00
f Matrial Bantu Berikut Alat Kerja
Material alat bantu/alat sambung pipa/ fitting 1.00 ls 10,000,000.00
Sub Total IX. H
I PENA
ENANGNGKAKALL PETI
PETIR
R
1 Head penangkal
penangkal petir - Ex GENT type A 1.00 Unit 6,000,000.00
2 Tiang dan Kabel SlingkPenegang
SlingkPenegang Tiang
Tiang 1.00 Unit 600,000.00
3 Kabel NYA 1x70mm2 72.00 m' 56,700.00
4 Pentanahan grounding Mak.5ohm 1.00 Unit 1,000,000.00
5 Bak kontrol Uk 40x40 x40 cm 1.00 Unit 250,000.00
6 Material bantu 1.00 ls 500,000.00
7 Pengesahan gambar
gambar instalasi dari depnaker 1.00 ls 1,000,000.00
Sub Total IX. I
SUB TOTAL I
JASA 10%
SUB TOTAL II
PPN 10 %
TOTAL
DIBULATKAN
Jakarta, 30 Januari 201

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
, , .
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
0

22

REKAPITULASI
PROYEK : PEMBANGUNAN GEDUNG SEKOLAH 4 LANTAI
LOKASI : DKI JAKARTA
PEMBERI TUGAS : PANITIA PEMBANGUNAN GEDUNG SEKOLAH SERBAGUNA
TOTAL
NO ITEM PEKERJAAN
(Rp.)
I. Pe
Peke
kerj
rjaa
aan
n Pe
Pers
rsia
iapa
pann 44,100,000.00
II. Pek
Peker
erjaa
jaan
n Gali
Galian
an dan
dan Pond
Pondasasii 21,366,400.00
III. Pekerjaan Beton 903,723,150.00
IV
IV.. Pe
Peke
kerj
rjan
an E
Eks
kste
teri
rior
or 580,891,400.00
V. Pek
Peker
erjan
jan Kus
Kusen
en,, Pin
Pintu
tu & JJend
endela
ela.. 308,366,800.00
VI.
VI. Pe
Peke
kerj
rjan
an Plaf
Plafon
ond.
d. 80,923,200.00
VII.
VII. Pek
Peker
erjan
jan Finish
Finishing
ing.. 221,256,800.00
VIII
VIII.. Pe
Peke
kerj
rjan
an At
Atap
ap 99,312,000.00
IX. Pek
Peker
erjaa
jaan
n Mekani
Mekanikakall
a Peke
Pekerj
rjaa
aann Pa
Pane
nell 56,200,000.00
b Ka
Kabe
bell Fede
Fedeer
er 32,953,300.00
c Instal
Instalas
asii Pener
Peneran
anga
gan
n 92,194,100.00
d Instalas
Instalasii Stop
Stop Kont
Kontak
ak Norm
Normal
al 14,652,000.00
e Tata Uda
Udara 62,690,000.00
f Fire Alarm 47,860,000.00
g Tamb
Tambahah Daya
Daya PLN
PLN 17,920,000.00
h Plumbing 257,936,100.00
i Pe
Pena
nang
ngkkal Pet
Petir
ir 13,432,400.00
SUB TOTAL I 2,855,777,650.00

JASA 10% 285,577,765.00
SUB TOTAL II 3,141,355,415.00
PPN 10% 314,135,541.50
TOTAL 3,455,490,956.50
DIBULATKAN 3,455,000,000.00
Jakarta, 30 januari 2010
PT. BIMA SAKTI
( Ir. Werkudoro, MT.)

PDF 45088850 Proyek Gedung 4 Lantai - Compress

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

PDF 45088850 Proyek Gedung 4 Lantai - Compress

Diunggah oleh

Hak Cipta:

Format Tersedia

RENCANA ANGGARAN BIAYA

Sub Total II.

Sub Total III.

B Pek.Plester dan aci

C Pekerjan Dinding & Lantai Ceramic Tiles

Sub Total IV.

Sub Total VI.

Sub Total VII.

Sub Total VIII.

1 Armature lampu TL 2X18

4 Manual push button ( tombol tekan manual ) 2.

Sub Total IX. F

Jakarta, 30 Januari 201

Ir. Werkudoro MT.

SUB TOTAL I 2,855,777,650.00

Jakarta, 30 januari 2010

PT. BIMA SAKTI

( Ir. Werkudoro, MT.)

Anda mungkin juga menyukai