RENCANA ANGGARAN BIAYA

PEKERJAAN MEKHANIKAL & ELECTRIKAL

PROYEK FUTSAL 2
KARAWANG RESINDA
Revisi Oktober 2009

NO URAIAN SAT VOLUME

PEKERJAAN MEKANIKAL & ELECTRICAL

I Pekerjaan M&E FUTSAL unt 1.00

II Pekerjaan M&E INDOMART unt 1.00

III Pekerjaan M&E TOKO ELECTRONIK unt 1.00

IV Pekerjaan POWER GENSET DLL unt 1.00

NO URAIAN SAT VOLUME

PEKERJAAN MEKANIKAL & ELECTRICAL

I Pekerjaan Electrikal
a Pekerjaan Kabel Power & Panel Power
1 Kabel Power dari KHB ke PP. FUTSAL LT.1
NYY 4 X 25 mm2 m' 50.00
2 Kabel Power dari PP.GENSET ke PP. FUTSAL LT.1
NYY 4 X 25 mm2 m' 50.00
3 Kabel Power dari PP.FUTSAL LT.1 ke PP.FUTSAL LT.2
NYY 4 X 6mm2 m' 25.00
4 PP. FUTSAL LT.1 unt 1.00
5 PP. FUTSAL LT.2 unt 1.00
6 Inst. Grounding System BC 25 mm2 PP.FUTSAL LT.1 ttk 1.00
7 Inst. Grounding System BC 6 mm2 PP.FUTSAL LT.2 ttk 1.00

b Pekerjaan Instalasi Penerangan, Stop Kontak & Power AC Lt.1 & 2

1 Instalasi titik lampu & exhausefan ttk 249.00
2 Instalasi titik stop kontak listrik ttk 18.00
3 Instalasi Power AC ttk 3.00
 4 Instalasi titik stop kontak telphone ttk 2.00
5 Fiting Persegi + ESS 14W bh 13.00
6 Down Light RD 150 + ESS 14W bh 9.00
7 Down Light OB 5" + ESS 14W bh 6.00
8 TL Bambu 1 X 36 W bh 3.00
9 TK 2 X 36 W bh 63.00
10 TL T4 1 X 20 W bh 8.00
11 HPI -T 400W + Armatur MNF 210 bh 12.00
12 Armatur Industri + ESS 85W ( Armartur Aluminium ) bh 104.00
13 Armatur Industri + ESS 85W ( Armartur Akrilik ) bh 3.00
14 Exhausefan 12" ( Wall ) bh 4.00
15 Supot Lampu HPIT 400W unt 20.00
16 Seling 6mm2 m' 660.00
17 Kawat galvanis 3mm2 m' 525.00
18 Klem seling 1/2" bh 120.00
19 Span skrup M8 bh 30.00
20 Kabel Tray CNP 125 X 50 X 20 X 2,3 mm2 m' 414.00
21 Kabel Tray 300 X 50 X 50 x 4 mm3 m' 14.00
22 Saklar Tunggal bh 6.00
23 Saklar Hotel bh 2.00
24 Saklar Serie bh 7.00
25 Greet Switch 9 Gang bh 1.00
26 Greet Switch 15 Gang bh 1.00
27 Stop Kontak Listrik bh 18.00
28 Stop Kontak Telphone bh 2.00
SUB TOTAL

c Pekerjaan AC
1 AC unit 3/4 PK unit 1.00
2 AC unit 1,5 PK unit 2.00
SUB TOTAL
TOTAL I

NO URAIAN SAT VOLUME

II Pekerjaan Plumbing
1 Pekerjaan Air Bersih
Instalasi Pipa PVC AW lengkap dengan fiting:
PVC AW 1" m' 62.00
PVC AW 1/2" m' 70.00
Ball Valve 1" bh 3.00

2 Pekerjaan Air Kotor

Instalasi Pipa PVC lengkap dengan fiting:
PVC D 3" m' 40.00
PVC AW 2" m' 20.00
 PVC AW 1" m' 20.00

3 Pekerjaan Kotoran Padat

Instalasi Pipa PVC lengkap dengan fiting:
PVC D 4" m' 60.00

3 Pekerjaan Talang Hujan

Instalasi Pipa PVC lengkap dengan fiting:
PVC D 3" m' 172.00
PVC D 4" m' 24.00

3 Pekerjaan Floor Drain AC

Instalasi Pipa PVC lengkap dengan fiting:
PVC AW 1/2" m' 25.00

4 Pekerjaan Roof Tank

Roof Tank 2m3 Stenlis m' 1.00
TOTAL II

III Pekerjaan Lain - Lain

a Penerangan Area Parkir
1 Bongkar /pasang lampu parkir futsal + pondasi ttk 8.00
2 Bongkar/pasang kabel NYY 4 X 10 dari tiang ke tiang m' 50.00
TOTAL III

IV Pekerjaan Kurang
a Pekerjaan Instalasi Penerangan
1 HPI -T 400W + Armatur MNF 210 bh 8.00
2 Armatur Industri + ESS 85W ( Armartur Aluminium ) bh 16.00
TOTAL IV

NO URAIAN SAT VOLUME

PEKERJAAN ELECTRICAL
b Pekerjaan Instalasi Penerangan, Stop Kontak & Power AC Lt.1 & 2
1 Instalasi titik lampu & exhausefan ttk 37.00
2 Instalasi titik stop kontak listrik ttk 15.00
3 Instalasi Power AC ttk 5.00
4 Instalasi titik stop kontak telphone ttk 1.00
5 Instalasi titik stop kontak TV ttk 6.00
6 Down Light RD 150 + ESS 14W bh 49.00
7 Down Light OB 5" + ESS 14W bh 2.00
8 Lampu Halogen 150W bh 3.00
 9 Saklar Tunggal bh 11.00
10 Saklar Hotel bh 2.00
11 Saklar Serie bh 8.00
12 Stop Kontak Listrik bh 15.00
13 Stop Kontak Telphone bh 1.00
14 Stop Kontak TV bh 6.00
15 Stop Kontak AC bh 5.00
16 Box MCB LT.1 bh 1.00
17 Box MCB LT.2 bh 1.00
18 Instalasi grounding system ttk 1.00
19 Antena TV bh 2.00
20 Boster TV bh 2.00
21 Pipa GIV 1.1/4" btg 1.00
SUB TOTAL
AN BIAYA
& ELECTRIKAL
AL 2
INDA

HARGA JUMLAH
SATUAN HARGA KET
Rp Rp

26,092,000 26,092,000

427,932,249 427,932,249

1,767,600 1,767,600

540,000 540,000

JUMLAH 455,251,849
PPN 10% 45,525,185
GRAND TOTAL 500,777,034

HARGA JUMLAH
SATUAN HARGA KET
Rp Rp

110,500 5,525,000

110,500 5,525,000

32,305 807,625
9,100,000 9,100,000
1,755,000 1,755,000
750,000 750,000
500,000 500,000
23,962,625

150,000 37,350,000 7.228916

175,000 3,150,000
175,000 525,000
 250,000 500,000
42,000 546,000
157,068 1,413,612
157,068 942,408
161,400 484,200
191,664 12,074,832
36,000 288,000
1,416,000 16,992,000
270,000 28,080,000
270,000 810,000
474,000 1,896,000
250,000 5,000,000
10,000 6,600,000
2,000 1,050,000
4,000 480,000
12,000 360,000
116,673 48,302,760
127,400 1,783,600
19,200 115,200
21,600 43,200
21,600 151,200
800,000 800,000
1,100,000 1,100,000
24,000 432,000
48,000 96,000
171,366,012

4,500,000 4,500,000
7,500,000 15,000,000
19,500,000
214,828,637

HARGA JUMLAH
SATUAN HARGA KET
Rp Rp

11,050 685,100
7,750 542,500
180,000 540,000

26,430 1,057,200
22,500 450,000
 11,050 221,000

31,850 1,911,000

26,430 4,545,960
31,850 764,400

7,750 193,750

8,125,000 8,125,000
19,035,910

400,000 3,200,000
45,760 2,288,000
41,792,220

1,416,000 11,328,000
270,000 4,320,000
15,648,000

HARGA JUMLAH
SATUAN HARGA KET
Rp Rp

100,000 3,700,000
125,000 1,875,000
159,120 795,600
200,000 200,000
162,600 975,600
63,000 3,087,000
63,000 126,000
104,000 312,000
 20,800 228,800
23,400 46,800
23,400 187,200
26,000 390,000
53,950 53,950
53,950 323,700
71,500 357,500
533,000 533,000
533,000 533,000
250,000 250,000
110,000 220,000
90,000 180,000
250,000 250,000
14,625,150
D Pekerjaan Plumbing
1 Pekerjaan Air Bersih
Instalasi Pipa PVC AW lengkap dengan fiting:
PVC AW 1" m' 50.00 14,365 718,250
PVC AW 3/4" m' 12.00 11,278 135,330
PVC AW 1/2" m' 26.00 10,075 261,950
Ball Valve 1" bh 1.00 195,000 195,000

2 Pekerjaan Air Kotor

Instalasi Pipa PVC lengkap dengan fiting:
PVC AW 3" m' 30.00 49,774 1,493,213
PVC AW 1 1/4" m' 35.00 17,713 619,938
PVC AW 1" m' 4.00 14,365 57,460

3 Pekerjaan Kotoran Padat

Instalasi Pipa PVC lengkap dengan fiting:
PVC AW 4" m' 65.00 68,770 4,470,050

4 Pekerjaan Talang Hujan

Instalasi Pipa PVC lengkap dengan fiting:
PVC AW 4" m' 180.00 68,770 12,378,600

5 Pekerjaan Floor Drain AC

Instalasi Pipa PVC lengkap dengan fiting:
PVC AW 3/4" m' 15.00 11,278 169,163

SUB TOTAL D 20,498,953

TOTAL I 105,163,875
KEBUTUHAN MATRIAL
HARGA
NO URAIAN SATUAN VOLUME
SATUAN

1 NYY 4 x 6 mm2 m' 100

2 NYY 4 x 10 mm3 m' 100
3 NYY 4 x 16 mm4 m' 100
4 NYY 4 x 25 mm2 m' 100
5 NYY 4 x 2,5 mm2 m' 100
6 NYY 3 x 2,5 mm2 m' 100
7 NYM 2 x 2.5 mm2 m' 850
8 NYM 3 x 2.5 mm2 m' 900
9 NYM 4 x 2.5 mm2 m' 300
10 K. Telphone 2 x 2 x 0,6 mm2 m' 200
11 K. Antena TV m' 100
12 BC 6 mm2 m' 20
13 BC 16 mm2 m' 10
14 Ground Road 16 mm X 2,5m + cin2 m' 4
15 Pipa conduit 20mm btg 485
16 Pipa Flexible 20mm roll 2
17 T.Doos Clipsal bh 250
18 Klem 20mm doos 600
19 Socket 20mm bh 800
20 Isolasi bh 15
21 Insulok 15cm @100bh pak 10
22 Insulok 30cm @100bh pak 5
23 Inbowdoos bh 25
24 Armatur Industri + ESS 85W (aluminium) set 72
25 Armatur Industri + ESS 85W ( acrilik) set 6
26 TKO 1 X 36 W set 87
27 Lampu Emergency TL 1X20W bh 8
28 Down Light 6" + ESS 14 W set 24
29 Down Light 5" OB + ESS 14 W ( W : Hitam ) set 4
30 Fiting Persegi + ESS 14W set 18
31 Exhausefan 12" ( Wall ) set 7
32 Saklar Tunggal ( Standart White ) bh 9
33 Saklar Serrie ( Standart White ) bh 19
34 Greet Switch 9 Gang + Inbow bh 1
35 Greet Switch 15 Gang + Inbow bh 1
36 Stop Kontak Listrik ( Standart White ) bh 43
37 Stop Kontak Telphone ( Standart White ) bh 6
38 Stop Kontak Antena TV ( Standart White ) bh 2
39 Stop Kontak AC bh 8
40 MCCB EZC100F 30A 3P bh 1
41 MCB NC 45a 20A 3P bh 1
42 MCB NC 45a 16A 3P bh 4
43 MCB NC 45a 10A 1P bh 50
44 MCB NC 45a 16A 1P bh 8
45 Busbar Nol/Ground set 3
46 Rell MCB btg 1
47 Busbar Sisir 3P btg 2
48 Pilot Lamp ( Type LED " merah, kuning, hijau ) bh 9
49 Ampere meter 100/5A (72x72) bh 9
50 Volt meter 0-500V (72x72) bh 3
51 CT 100/5A bh 9
52 Volt Selector Switch bh 3
53 Fuse kubur bh 9
54 Kabel NYAF 1.5mm roll 3
55 Kabel NYAF 10mm m' 5
56 Kabel NYAF 16mm m' 5
57 Skun kabel 1,5mm bh 200
58 Skun kabel 2,5mm bh 300
59 Skun kabel 6mm bh 100
60 Skun kabel 10mm + Vinil bh 40
61 Skun kabel 16mm + Vinil bh 40
62 Skun kabel 25mm + Vinil bh 20
63 BOX MCB 12 Gang bh 2
JUMLAH
MERK
HARGA

Suprame
Suprame
Suprame
Suprame
Suprame
Suprame
Suprame
Suprame
Suprame
Suprame
KITANI

Ega/Clipsal
Ega/Clipsal
Ega/Clipsal
Ega/Clipsal
Ega/Clipsal
Unible
-

Panasonic
Philips
Philips
Philips
Philips

Brocco
KDK
Panasonic
Panasonic
Panasonic ( WNJ6009 + WNJ5001-701 )
Panasonic ( WNJ6015 + WNJ5001-701 )
Panasonic
Panasonic
Panasonic
MK
MERLIN GERIN
MERLIN GERIN
MERLIN GERIN
MERLIN GERIN
MERLIN GERIN
Eterna
Eterna
Eterna

Hager
DAFTAR KEBUTUHAN MATRIAL M&E
PROYEK FUTSAL - PRAKASA
RENGASDENGKLOK - KARAWANG
HARGA
NO URAIAN SATUAN VOLUME JUMLAH HARGA MERK
SATUAN

I MATRIAL LISTRIK
1 NYY 4 x 6 mm2 m' 30,000 - Suprame
2 NYY 4 x 25 mm2 m' - Suprame
3 NYY 4 x 2,5 mm2 m' 50 16,500 825,000 Suprame
4 NYY 3 x 2,5 mm2 m' 50 12,500 625,000 Suprame
5 NYM 2 x 2.5 mm2 m' 850 6,785 5,767,250 Suprame
6 NYM 3 x 2.5 mm2 m' 950 8,740 8,303,000 Suprame
7 NYM 4 x 2.5 mm2 m' - 11,500 - Suprame
8 K. Telphone 2 x 2 x 0,6 mm2 m' - 6,785 - Suprame
9 BC 6 mm2 m' - 6,785 -
10 BC 16 mm2 m' - 6,785 -
11 Ground Road 16 mm X 2,5m + cin2 m' - 6,785 -
12 Pipa conduit 20mm btg 485 8,050 3,904,250 Ega/Clipsal
13 Pipa Flexible 20mm roll 2 57,500 115,000 Ega/Clipsal
14 T.Doos Clipsal bh 250 3,450 862,500 Ega/Clipsal
15 Klem 20mm doos 550 518 284,625 Ega/Clipsal
16 Socket 20mm bh 750 518 388,125 Ega/Clipsal
17 Isolasi bh 10 6,095 60,950 Unible
18 Insulok 15cm @100bh pak 7 8,050 56,350 -
19 Insulok 30cm @100bh pak 2 27,600 55,200
20 Inbowdoos bh 20 2,415 48,300 Panasonic
22 Armatur Industri + ESS 85W (aluminium) set 72 323,438 23,287,500 Philips
23 Armatur Industri + ESS 85W ( acrilik) set 6 323,438 1,940,625 Philips
24 TKO 1 X 36 W set 87 95,000 8,265,000 Philips
25 TL T4 1 X 20 W set - 51,750 - Sinyoku
26 Down Light 4" + ESS 14 W set 24 57,500 1,380,000
27 Down Light 5" OB + ESS 14 W ( W : Hitam ) set 4 132,250 529,000
28 Armatur TL Bambu + TL 36 W ( W : Hitam ) set - 138,000 - Philips
29 Fiting Persegi + ESS 11W set 18 42,090 757,620 Brocco
30 Exhausefan 12" ( Wall ) set 7 385,250 2,696,750 KDK
31 Saklar Hotel ( Standart White ) bh - 14,950 - Panasonic
32 Saklar Tunggal ( Standart White ) bh 9 14,375 129,375 Panasonic
33 Saklar Serrie ( Standart White ) bh 19 21,390 406,410 Panasonic
34 Greet Switch 9 Gang + Inbow bh - 204,700 - Panasonic ( WNJ6009 + WNJ5001-701 )
35 Greet Switch 15 Gang + Inbow bh 1 339,250 339,250 Panasonic ( WNJ6015 + WNJ5001-701 )
36 Stop Kontak Listrik ( Standart White ) bh 43 16,215 697,245 Panasonic
37 Stop Kontak Telphone ( Standart White ) bh 6 51,750 310,500 Panasonic
39 MCCB NS 100N 63A 3P4T bh 821,560 - MERLIN GERIN
40 MCB NC 45a 20A 3P bh 207,000 - MERLIN GERIN
41 MCB NC 45a 10A 1P bh 40,135 - MERLIN GERIN
42 MCB NC 45a 16A 1P bh 40,135 - MERLIN GERIN
43 MCB NC 45a 20A 1P bh 40,135 - MERLIN GERIN
44 Busbar Nol/Ground U/ 20 skruup set 28,750 -
45 Rell MCB btg 12,075 -
46 Busbar Sisir 3P btg 108,100 -
47 Pilot Lamp ( Type LED " merah, kuning, hijau ) bh 10,925 -
48 Ampere meter 100/5A (72x72) bh 44,850 -
49 Volt meter 0-500V (72x72) bh 44,850 -
50 CT 100/5A bh 31,050 -
51 Volt Selector Switch bh 51,750 -
52 Fuse kubur bh 6,900 -
53 Kabel NYAF 1.5mm m' 2,415 - Eterna
54 Kabel NYAF 10mm m' 14,375 - Eterna
55 Kabel NYAF 16mm m' 20,700 - Eterna
56 Skun kabel 1,5mm bh 173 -
57 Skun kabel 2,5mm bh 201 -
58 Skun kabel 6mm bh 518 -
59 Skun kabel 10mm bh 863 -
60 Skun kabel 25mm + Vinil bh 1,955 -
61 BOX MCB 12 Gang bh 2 161,000 322,000 Hager
62 Lampu Neon Emergency 20W bh 224,250 -
1 Besi CNP 100X50X20X3,2mm btg -
2 Besi Siku 40X40X4mm btg -
3 Besi Beton 10mm - 12m btg -
4 Besi Beton 8mm - 12m btg -
5 Besi Plat strip 4mm X 30mm - 6m btg -
6 Kawat Seng 4mm @50Kg m' -
7 Long Drat M10 @100cm m' -
8 Ring 10mm @2bh bh -
9 Skrup 14mm @2bh bh -
10 Seling 6mm @22m m' -
11 Klem seling 1/2" bh -
12 Span skrup M8 set -

62,356,825
DAYA BUANG RATA-RATA PERLENGKAPAN SANITER FUTSAL 09
DAYA
NO JENIS SANITER VOLUME JUMLAH SATUAN
BUANG

1 Closet 6 120 720 ltr/menit

2 Kran 5 90 450 ltr/menit
3 Watafel 4 60 240 ltr/menit
4 Urinoir 9 60 540 ltr/menit
JUMLAH 1,950 ltr/menit

Menurut Tabel C : Perlu air bersih dingin : 0,25 X 160 ltr/mnt = 40 ltr/mnt
Pipa penyalur Dia 1" ; Pompa Air 450 Watt
Roof Tank Kap. 2M3
09

KETERANGAN
PERINCIAN BIAYA PEMAKAIAN LISTRIK
PROYEK FUTSAL 2
DAYA 50KVA
HARGA
NO URAIAN STUAN VOLUME SATUAN
( Rp )

1 Blok I Kwh 1200 1,350

JUMLAH

Keterangan :
Biaya tersebut di atas di sepakati menjadi Rp. 1.620,000,-/bulan
( Satu juta enam ratus dua puluh ribu rupiah )
dan di bayarkan terhitung mulai September 2009 sampai selesai proyek dan atau
pemutusan pemakaian listrik ke proyek tersebut.

Mengetahui,
PT. BUKIT MURIA JAYA ESTATE KONTRAKTOR

HANDOYO JUNAEDI T SINAG

Estate Management Pelaksana

MOTOR 3PHS 5HP7,5A

5 0.75 3.75 KW
4.6875 KVA
 JUMLAH
HARGA KETERANGAN
( Rp )
Pemakaian per hari selama
1,620,000 8 jam kerja 220
dari jam 08.00 s/d 17.00 WIB

Rp1,620,000

0,000,-/bulan

ampai selesai proyek dan atau sampai

ONTRAKTOR
 DAFTAR MATRIAL
PEKERJAAN M&E
PROYEK FUTSAL 09
KARAWANG RESINDA

NO URAIAN SPESIFIKASI MERK ASAL

I PEKERJAAN ELECTRIKAL
1 BOX PANEL Plat T:2mm
Finis cat powder coating

2 ACCESORIS PANEL
MCCB EZC 100F 3P 10Ka Merlin Gerin German
MCB NC 45a 1P 6Ka Merlin Gerin German

4 Kabel Power NYY 4X6mm Supreme Indonesia

5 Kabel Instalasi NYM 3X2.5mm Supreme Indonesia

NYM 2X2.5mm Supreme Indonesia

6 Pipa instalasi
Semua intalasi lampu & stop kontak
dalam piapa conduit hig impac 20mm Conduit 20mm Clipsal/Ega Indonesia

7 ARMATUR & KOMPONEN LAMPU MNF 210/400W Philips Indonesia

HPI-T 400W Philips Indonesia
Kap Industri Dia 40cm ZETALUK Indonesia
ESS 23W Philips Indonesia
FPL 150/Lampu Kapal Artolite Indonesia
ESS 14W Philips Indonesia
Fiting Persegi Brocco Gracio Indonesia
ESS 14W Philips Indonesia
TL BAMBU 1x40W ZETALUK Indonesia
TL 40W Philips Indonesia

8 ACCESSORIES Saklar Tunggal Panasonic Indonesia

Saklar Serie Panasonic Indonesia
Greet Switch 5 Gang Panasonic Indonesia
Stop kontak Panasonic Indonesia
Stop kontak Telphone Panasonic German
9 Exhausefan Dia 12" ( Wall ) Panasonic Indonesia
10 Wall Fan Dia 24" ( Wall Sewing ) CKE China

II PLUMBING
1 Pekerjaan Air Bersih PVC AW Wavin Indonesia
Fiting JIS K-6743 Rucika Indonesia
2 Pekerjaan Air Kotor PVC D Wavin Indonesia
Fiting JIS K-6743 Rucika Indonesia
3 Pekerjaan Talang Hujan PVC D Wavin Indonesia
Fiting JIS K-6743 Rucika Indonesia
4 Ball Valve Kw.1 KITZ Indonesia
DAFTAR KEBUTUHAN MATRIAL M&E
PROYEK FUTSAL - PRAKASA
RENGASDENGKLOK - KARAWANG Periode : 17 Januari 2011

VOLUME

SATUAN

JUMLAH
INDO - HARGA JUMLAH
NO URAIAN PITCH GANG
OFFICE
TRONIC POS
GENSET SATUAN HARGA
MERK
1,2,3 TERAS LT 1 PARKIR
&2
I INSTALASI KABEL POWER
1 NYY 3 x 4 mm2 m' 100 100 - Suprame
2 NYY 4 x 10 mm2 m' 0 52,932 - Suprame
3 NYY 4 x 16 mm2 m' 0 78,100 - Suprame
4 BC 6 mm2 m' 5 5 10 6,050 60,500
5 BC 16 mm2 m' 5 5 10 15,345 153,450
6 Ground Road 16 mm X 2,5m + cin2 m' 1 1 1 1 4 66,000 264,000

477,950
II INSTALASI LAMPU
1 NYM 2 x 2.5 mm2 m' 500 300 100 400 30 1330 7,920 10,533,600 Suprame
2 NYM 3 x 2.5 mm2 m' 400 50 200 10 660 10,285 6,788,100 Suprame
3 NYM 4 x 2.5 mm3 m' 200 13,420 - Suprame
3 NYY 3 x 2.5 mm3 m' 0 11,858 - Suprame
4 Pipa conduit 20mm btg 230 225 50 150 10 665 7,975 5,303,375 Ega/Clipsal
5 Pipa Flexible 20mm roll 1 0.5 0.25 1 0 2.75 71,500 196,625 Ega/Clipsal
6 T.Doos Clipsal bh 15 50 15 75 12 167 3,850 642,950 Ega/Clipsal
7 Klem 20mm doos 100 0 50 200 350 495 173,250 Ega/Clipsal
8 Socket 20mm bh 200 100 50 200 10 560 495 277,200 Ega/Clipsal
9 Isolasi bh 6 6 5,830 34,980 Unible
10 Insulok 15cm @100bh pak 6 3 9 8,250 74,250 -
11 Insulok 30cm @100bh pak 2 2 2 6 26,400 158,400
12 Inbowdoos bh 3 5 20 2 30 1,870 56,100 Panasonic

24,238,830
III INSTALASI STOP KONTAK
1 NYM 3 x 2.5 mm2 m' 202 269 471 10,285 4,844,235 Suprame
3 Pipa conduit 20mm btg 70 92 162 7,975 1,291,950 Ega/Clipsal
4 Pipa Flexible 20mm roll 1 1 2 71,500 143,000 Ega/Clipsal
5 T.Doos Clipsal bh 15 30 45 3,850 173,250 Ega/Clipsal
6 Klem 20mm doos 100 200 300 495 148,500 Ega/Clipsal
7 Socket 20mm bh 100 100 200 495 99,000 Ega/Clipsal
8 Isolasi bh 0 5,830 - Unible
9 Insulok 15cm @100bh pak 0 8,250 - -
10 Insulok 30cm @100bh pak 1 1 2 26,400 52,800
11 Inbowdoos bh 2 2 1,870 3,740 Panasonic

6,756,475
IV INSTALASI POWER AC
1 NYM 3 x 2.5 mm2 m' 20 131 151 10,285 1,553,035 Suprame
3 Pipa conduit 20mm btg 7 44 51 7,975 406,725 Ega/Clipsal
4 Pipa Flexible 20mm roll 0 71,500 - Ega/Clipsal
5 T.Doos Clipsal bh 0 3,850 - Ega/Clipsal
6 Klem 20mm doos 20 100 120 495 59,400 Ega/Clipsal
7 Socket 20mm bh 10 80 90 495 44,550 Ega/Clipsal
8 Isolasi bh 0 5,830 - Unible
9 Insulok 15cm @100bh pak 0 8,250 - -

2,063,710
V INSTALASI TELPHONE
1 K. Telphone 2 x 2 x 0,6 mm2 m' 50 50 100 1,650 165,000 Suprame
2 Pipa conduit 20mm btg 17 17 34 7,975 271,150 Ega/Clipsal
3 Pipa Flexible 20mm roll 0 71,500 - Ega/Clipsal
4 T.Doos Clipsal bh 2 2 4 3,850 15,400 Ega/Clipsal
5 Klem 20mm doos 50 50 100 495 49,500 Ega/Clipsal
6 Socket 20mm bh 50 50 100 495 49,500 Ega/Clipsal
7 Isolasi bh 0 5,830 - Unible
8 Insulok 15cm @100bh pak 0 8,250 - -
9 Insulok 30cm @100bh pak 0 26,400 -
10 Inbowdoos bh 0 1,870 - Panasonic

550,550
VI ARMARTUR LAMPU & ACCESSORIES
1 Armatur Industri + ESS 65W (aluminium) set 72 72 291,500 20,988,000 Philips
2 Armatur Industri + ESS 65W ( acrilik) set 6 6 874,500 5,247,000 Philips
3 TKO 1 X 36 W set 34 38 72 89,870 6,470,640 Philips
4 TL T4 1 X 20 W set 0 - Sinyoku
5 Down Light 5" + ESS 14 W set 19 17 36 59,400 2,138,400
6 Down Light 5" OB + ESS 14 W ( W : Hitam ) set 0 143,000 -
7 Lampu Kolom + ESS 14 W ( W : Hitam ) set 5 5 - Philips
8 Fiting Persegi + ESS 11W set 0 41,250 - Brocco
9 Exhausefan 12" ( Wall ) set 3 3 385,000 1,155,000 KDK
10 Saklar Hotel ( Standart White ) bh 0 - Panasonic
11 Saklar Tunggal ( Standart White ) bh 4 4 15,180 60,720 Panasonic
12 Saklar Serrie ( Standart White ) bh 6 6 22,550 135,300 Panasonic
13 Greet Switch 9 Gang + Inbow bh 1 1 195,800 195,800 Panasonic
14 Greet Switch 15 Gang + Inbow bh 0 324,500 - Panasonic
15 Stop Kontak Listrik ( Standart White ) bh 0 17,600 - Panasonic
16 Stop Kontak Telphone ( Standart White ) bh 0 47,850 - Panasonic
17 Stop Kontak TV ( Standart White ) bh 0 51,370 - Panasonic
18 Stop Kontak AC ( Standart White ) bh 0 61,600 - Panasonic
19 Lampu Emergency TL 1X20W bh 0 214,500 - Panasonic
36,390,860
VII PANEL & ACCESSORIES
1 MCCB NS 100N 63A 3P4T bh 0 - MG
2 MCCB EZC100F 30A 3P bh 0 426,580 - MG
3 MCB NC 45a 20A 3P bh 0 203,500 - MG
4 MCB NC 45a 16A 3P bh 0 203,500 - MG
5 MCB NC 45a 10A 1P bh 0 39,490 - MG
6 MCB NC 45a 16A 1P bh 0 39,490 - MG
7 MCB NC 45a 20A 1P bh 0 39,490 - MG
8 Busbar Nol/Ground U/ 20 skruup set 0 46,750 - MG
9 Rell MCB btg 0 19,250 -
10 Busbar Sisir 3P btg 0 122,100 -
11 Pilot Lamp ( Type LED " merah, kuning, hijau ) bh 0 13,200 -
12 Ampere meter 100/5A (72x72) bh 0 72,600 -
13 Volt meter 0-500V (72x72) bh 0 72,600 -
14 CT 100/5A bh 0 59,400 -
15 Volt Selector Switch bh 0 72,600 -
16 Fuse kubur bh 0 10,285 -
17 Kabel NYAF 1.5mm m' 0 2,398 - Eterna
18 Kabel NYAF 10mm m' 0 17,600 - Eterna
19 Kabel NYAF 16mm m' 0 26,400 - Eterna
20 Skun kabel 1,5mm bh 0 193 -
21 Skun kabel 2,5mm bh 0 209 -
22 Skun kabel 6mm bh 0 545 -
23 Skun kabel 10mm bh 0 880 -
24 Skun kabel 16mm bh 0 1,650 -
25 Skun kabel 25mm + Vinil bh 0 1,980 -
26 BOX MCB 12 Gang bh 0 130,900 - PRESTO
27 Ohm Saklar 4P-50A Mertz bh 0 2,277,000 - Mertz
-
PENAWARAN HARGA
PEKERJAAN MEKANIKAL & ELECTRIKAL
PROYEK FUTSAL PRAKASA
RENGASDENGKLOK - KARAWANG
HARGA JUMLAH
NO URAIAN SATUAN VOLUME SATUAN HARGA KETERANGAN
Rp Rp

PEKERJAAN MEKANIKAL & ELECTRICAL

I PEKERJAAN M&E LAPANG FUTSAL & AREA SERVICE unt 1.00 97,181,901 101,908,951

II PEKERJAAN M&E ALFAMART unt 1.00 38,819,505 39,141,955

III PEKERJAAN M&E TOKO ELECTRONIK unt 1.00 25,234,791 26,873,641

IV PEKERJAAN POWER GENSET DLL unt 1.00 20,980,634 20,980,634

GRAND TOTAL 188,905,181

Karawang, 26 Februari 2011

Hormat kami,

IKHWAN
PENAWARAN UPAH BORONG
PEKERJAAN MEKANIKAL & ELECTRIKAL
PROYEK FUTSAL PRAKASA
RENGASDENGKLOK - KARAWANG
HARGA JUMLAH
NO URAIAN SATUAN VOLUME SATUAN HARGA KETERANGAN
Rp Rp

PEKERJAAN MEKANIKAL & ELECTRICAL

I PEKERJAAN M&E LAPANG FUTSAL & AREA SERVICE unt 1.00 11,917,500 11,917,500

II PEKERJAAN M&E ALFAMART unt 1.00 8,340,000 8,340,000

III PEKERJAAN M&E TOKO ELECTRONIK unt 1.00 6,707,500 6,707,500

IV PEKERJAAN POWER GENSET DLL unt 1.00 8,652,500 8,652,500

GRAND TOTAL 35,617,500

Karawang, 26 Februari 2011

Hormat kami,

IKHWAN

HARGA JUMLAH
NO URAIAN SATUAN VOLUME SATUAN HARGA KETERANGAN
Rp Rp

PEKERJAAN MEKANIKAL & ELECTRICAL

I PEKERJAAN M&E LAPANG FUTSAL & AREA SERVICE
A Pekerjaan Kabel Power & Panel
1 Kabel Power dari PP-ATS ke PP. FUTSAL
NYY 4 X 16 mm2 m' 50.00 10,000 500,000
2 PP. FUTSAL unt 1.00 2,500,000 2,500,000
3 Instalasi Grounding System BC 6 mm2 ttk 1.00 50,000 50,000

SUB TOTAL A 3,050,000

B Pekerjaan Instalasi Penerangan, Stop Kontak & Power AC

1 Instalasi titik lampu & exhausefan ttk 139.00 50,000 6,950,000
2 Instalasi titik stop kontak listrik ttk 14.00 50,000 700,000
SUB TOTAL B 7,650,000

C Pekerjaan Instalasi Telphone, Bell, & CCTV

1 Instalasi titik stop kontak telphone ttk 1.00 50,000 50,000
2 Instalasi titik Bell ttk 2.00 50,000 100,000
3 Instalasi titik Audio/Speaker ttk 4.00 50,000 200,000
4 Instalasi titik Kamera CCTV ttk 4.00 50,000 200,000
SUB TOTAL C 550,000

D Pekerjaan Plumbing
1 Pekerjaan Air Bersih
Instalasi Pipa PVC AW lengkap dengan fiting:
PVC AW 1" m' 50.00 7,500 375,000
PVC AW 3/4" m' 12.00 7,500 90,000
PVC AW 1/2" m' 26.00 7,500 195,000
Ball Valve 1" bh 1.00 7,500 7,500

SUB TOTAL D 667,500

TOTAL I 11,917,500

HARGA JUMLAH
NO URAIAN SATUAN VOLUME SATUAN HARGA KETERANGAN
Rp Rp

II PEKERJAAN M&E ALFAMART

A Pekerjaan Kabel Power & Panel
1 Kabel Power dari Ohm Saklar ke Kwh & PP. ALFAMART
NYY 4 X 10 mm2 m' 35.00 10,000 350,000
2 Kabel Power dari PP.ALFAMART LT.1 ke PP.ALFAMART LT.2
NYY 4 X 4 mm2 m' 35.00 10,000 350,000
3 PP. ALFAMART LT.1 unt 1.00 2,500,000 2,500,000
4 PP. ALFAMART LT.2 unt 1.00 1,250,000 1,250,000
5 Stop kontak 3Phas 20A unt 1.00 100,000 100,000
6 OHM SAKLAR 32A unt 1.00 150,000 150,000
7 Instalasi Grounding System BC 6 mm2 ttk 2.00 50,000 100,000

SUB TOTAL A 4,800,000

B Pekerjaan Instalasi Penerangan, Stop Kontak, Telphone & Power AC Lt.1&2

1 Instalasi titik lampu & exhausefan ttk 40.00 50,000 2,000,000
2 Instalasi titik stop kontak listrik ttk 12.00 50,000 600,000
SUB TOTAL B 2,600,000

C Pekerjaan Instalasi Telphone

1 Instalasi titik stop kontak telphone ttk 1.00 50,000 50,000
SUB TOTAL C 50,000

D Pekerjaan AC
1 Instalasi Power AC ttk 4.00 50,000 200,000
SUB TOTAL D 200,000

E Pekerjaan Plumbing
1 Pekerjaan Air Bersih
Instalasi Pipa PVC AW lengkap dengan fiting:
PVC AW 3/4" m' 24.00 7,500 180,000
PVC AW 1/2" m' 18.00 7,500 135,000

2 Pekerjaan Floor Drain AC

Instalasi Pipa PVC lengkap dengan fiting:
PVC AW 3/4" m' 20.00 7,500 150,000
PVC AW 1" m' 30.00 7,500 225,000

SUB TOTAL E 690,000

TOTAL II 8,340,000

HARGA JUMLAH
NO URAIAN SATUAN VOLUME SATUAN HARGA KETERANGAN
Rp Rp

III PEKERJAAN M&E TOKO ELECTRONIK

A Pekerjaan Kabel Power & Panel
1 Kabel Power dari Kwh ke Ohm saklar ke PP. T.ELECTRONIC LT.1
NYY 4 X 6 mm2 m' 30.00 10,000 300,000
2 Kabel Power dari PP-T.ELCTRNIC LT.1 ke PP. T.ELECT. LT.2
NYM 4 X 4 mm2 m' 30.00 10,000 300,000
3 PP. TOKO ELECTRONIC LT.1 unt 1.00 2,500,000 2,500,000
4 PP. TOKO ELECTRONIC LT.2 unt 1.00 1,250,000 1,250,000
5 Stop kontak 3Phas 20A unt 1.00 100,000 100,000
6 OHM SAKLAR 32A unt 1.00 100,000 100,000
7 Instalasi Grounding System BC 6 mm2 ttk 2.00 50,000 100,000

SUB TOTAL A 4,650,000

B Pekerjaan Instalasi Penerangan, Stop Kontak & Power AC

1 Instalasi titik lampu & exhausefan ttk 15.00 50,000 750,000
2 Instalasi titik stop kontak listrik ttk 12.00 50,000 600,000
SUB TOTAL B 1,350,000

C Pekerjaan Instalasi Telphone

1 Instalasi titik stop kontak telphone ttk 1.00 50,000 50,000
SUB TOTAL C 50,000

D Pekerjaan AC
1 Instalasi Power AC ttk 4.00 50,000 200,000
SUB TOTAL D 200,000

E Pekerjaan Plumbing
1 Pekerjaan Air Bersih
Instalasi Pipa PVC AW lengkap dengan fiting:
PVC AW 3/4" m' 12.00 7,500 90,000
PVC AW 1/2" m' 12.00 7,500 90,000

2 Pekerjaan Floor Drain AC

Instalasi Pipa PVC lengkap dengan fiting:
PVC AW 3/4" m' 22.00 7,500 165,000
PVC AW 1" m' 15.00 7,500 112,500
SUB TOTAL E 457,500
TOTAL III 6,707,500

HARGA JUMLAH
NO URAIAN SATUAN VOLUME SATUAN HARGA KETERANGAN
Rp Rp

PEKERJAAN MEKANIKAL & ELECTRICAL

IV PEKERJAAN M&E R. GENSET
A Pekerjaan Kabel Power & Panel
1 Kabel Power dari Pembatas PLN ke PP-ATS/AMF
NYY 4 X 16 mm2 m' 70.00 10,000 700,000
2 Kabel Power dari Genset ke PP-ATS/AMF
NYY 4 X 16 mm2 m' 30.00 10,000 300,000
3 Kabel Power dari PP-ATS/AMF ke PP. R. GENSET
NYY 4 X 4 mm2 m' 20.00 10,000 200,000
4 Seting Genset 30 Kva m' 1.00 2,500,000 2,500,000
5 PP-ATS/AMF unt 1.00 2,500,000 2,500,000
6 PP. R.GENSET unt 1.00 1,250,000 1,250,000
7 Instalasi Grounding System BC 16 mm2 ttk 3.00 100,000 300,000

SUB TOTAL A 7,750,000

B Pekerjaan Instalasi Penerangan, Stop Kontak

1 Instalasi titik lampu & exhausefan ttk 6.00 50,000 300,000
2 Instalasi titik stop kontak listrik ttk 2.00 50,000 100,000
SUB TOTAL B 400,000

C Pekerjaan Plumbing
1 Pekerjaan Air Bersih
Instalasi Pipa PVC AW lengkap dengan fiting:
PVC AW 1" m' 50.00 7,500 375,000
PVC AW 1/2" m' 16.00 7,500 120,000
Ball Valve 1" bh 1.00 7,500 7,500

SUB TOTAL C 502,500

TOTAL IV 8,652,500
Kebutuhan Matrial M&E
Preyek Futsal Rengasdengklok - Karawang
HARGA
NO URAIAN SATUAN VOLUME
SATUAN

I MATRIAL INSTALASI
1 NYY 4 x 16 mm4 m' 150 71,000
2 NYY 4 x 10 mm3 m' 100 48,120
3 NYY 4 x 4 mm3 m' 200 32,500
4 NYY 3 x 2,5 mm2 m' 50 10,780
5 NYM 2 x 2.5 mm2 m' 1,200 7,200
6 NYM 3 x 2.5 mm2 m' 1,200 9,350
7 NYM 4 x 2.5 mm2 m' 200 12,200
8 K. Telphone 2 x 2 x 0,6 mm2 m' 100 1,750
9 K. Audio/Spiker 2 x 1,5 mm3 m' 200 1,750
9 BC 6 mm2 m' 50 5,500
10 BC 16 mm2 m' 10 13,950
11 Ground Road 16 mm X 2,5m + cin2 m' 5 60,000
12 Pipa conduit 20mm btg 500 7,250
13 Pipa Flexible 20mm roll 3 65,000
14 T.Doos Clipsal ( 3 & 4 ) bh 200 3,500
15 Klem 20mm doos 5 45,000
16 Socket 20mm bh 1,000 450
17 Isolasi bh 15 5,300
18 Insulok 15cm @100bh pak 10 7,500
19 Insulok 30cm @100bh pak 10 24,000
20 Inbowdoos bh 100 1,700
21 Mesin bor 16mm bh 1 450,000

II MATRIAL ACCESSORIES
1 Armatur Industri ( Aluminium ) + ESS 65W Philip set 72 265,000
2 Armatur Industri ( Acrilik ) + ESS 65W Philip set 6 795,000
3 TKI 1 X 36 W set 28 81,700
4 TKO 1 X 36 W set 29 81,700
5 Down Light 5" + ESS 14 W set 17 54,000
6 Down Light 5" OB + ESS 14 W Mini ( W : Hitam ) set 9 130,000
7 Fiting Persegi + ESS 14W set 23 37,500
8 Exhausefan 12" ( Ciling ) set 7 350,000
9 Saklar Tunggal ( Standart White ) bh 8 13,800
10 Saklar Serrie ( Standart White ) bh 22 20,500
11 Greet Switch 15 Gang + Inbow bh 1 295,000
12 Stop Kontak Listrik ( Standart White ) bh 41 16,000
13 Stop Kontak Telphone ( Standart White ) bh 3 43,500
14 Stop Kontak AC bh 8 56,500

II MATRIAL PANEL
1 Box Panel uk. 50X60X20cm T:2mm Warna Gray bh 2 300,000
2 Box Panel uk. 40X50X20cm T:2mm Warna Gray bh 1 250,000
3 BOX MCB 12 Gang ex. Hager bh 2 119,000
4 MCCB EZC100F 30A 3P bh 1 387,800
 5 MCCB EZC100F 20A 3P bh 2 387,800
6 MCB NC 45a 16A 3P bh 4 185,000
7 MCB NC 45a 6A 1P bh 6 35,900
8 MCB NC 45a 10A 1P bh 51 35,900
9 MCB NC 45a 16A 1P bh 10 35,900
10 Busbar Nol/Ground set 3 42,500
11 Rell MCB btg 2 17,500
12 Busbar Sisir 3P btg 3 111,000
13 Pilot Lamp ( Type LED " merah, kuning, hijau ) bh 9 12,000
14 Ampere meter 100/5A (72x72) bh 6 66,000
15 Volt meter 0-500V (72x72) bh 2 66,000
16 CT 100/5A bh 6 54,000
17 Volt Selector Switch bh 2 66,000
18 Fuse kubur bh 9 9,350
19 Kabel NYAF 1.5mm m' 200 2,180
20 Kabel NYAF 6mm m' 10 12,000
21 Kabel NYAF 10mm m' 5 16,000
22 Skun kabel 1,5mm bh 300 175
23 Skun kabel 2,5mm bh 400 190
24 Skun kabel 6mm bh 100 495
25 Skun kabel 10mm + Vinil bh 100 800
26 Skun kabel 16mm + Vinil bh 20 1,500
27 OHM SAKLAR 4P 32A bh 2 2,070,000

Karawang, 28 Februari 2011

Hormat kami,

IKHWAN
JUMLAH
MERK
HARGA

10,650,000 Suprame
4,812,000 Suprame
6,500,000 Suprame
539,000 Suprame
8,640,000 Suprame
11,220,000 Suprame
2,440,000 Suprame
175,000 Suprame
350,000
275,000
139,500
300,000
3,625,000 Ega/Clipsal
195,000 Ega/Clipsal
700,000 Ega/Clipsal
225,000 Ega/Clipsal
450,000 Ega/Clipsal
79,500 Unible
75,000 -
240,000
170,000 Panasonic
450,000 Makita

19,080,000 Philips
4,770,000 Philips
2,287,600 Philips
2,369,300 Philips
918,000
1,170,000
862,500 Brocco
2,450,000 Panasonic
110,400 Panasonic
451,000 Panasonic
295,000 Panasonic ( WNJ6015 + WNJ5001-701 )
656,000 Panasonic
130,500 Panasonic
452,000 Panasonic

600,000 (Lobang pilot, volt meter, ampere meter 72x72 )

250,000 (Lobang pilot)
238,000 Hager
387,800 Merlin Gerin
 775,600 Merlin Gerin
740,000 Merlin Gerin
215,400 Merlin Gerin
1,830,900 Merlin Gerin
359,000 Merlin Gerin
127,500
35,000
333,000
108,000 Merlin Gerin
396,000
132,000
324,000
132,000
84,150
436,000 Eterna
120,000 Eterna
80,000 Eterna
52,500
76,000
49,500
80,000
30,000
4,140,000 MERTZ

100,384,650
110,423,115
35,600,000
146,023,115