1 PEKERJAAN PERSIAPAN -
2 PEKERJAAN LISTRIK & ELEKTRONIK 24,325,310.00
3 PEKERJAAN INSTALASI GAS 8,510,000.00
4 PEKERJAAN INSTALASI DUCTING EXHAUST & FRESH AIR 4,559,000.00
5 PEKERJAAN INSTALASI AC 3,792,750.00
6 PEKERJAAN INSTALASI PLUMBING 3,553,000.00
7 PEKERJAAN SPRINGKLER 2,965,000.00
8 PEKERJAAN INSTALASI FIRE ALARM -
- 17,600,000.00
60,292,660.00 84,617,970.00
39,461,000.00 47,971,000.00
44,483,000.00 49,042,000.00
33,218,650.00 37,011,400.00
14,506,600.00 18,059,600.00
12,944,000.00 15,909,000.00
- -
204,905,910.00 270,210,970.00
29,723,206.70
299,934,176.70
299,930,000.00
PT. WIJAYA PERSADA INDONESIA
Alamat : Jl. Lesti No. 42 Surabaya
RENCANA ANGGARAN BIAYA
No Uraian Pekerjan Spesifikasi Vol Satuan Harga Jasa Total Harga Jasa Harga Material
1 2 3 4 5 6 7 8
A PEKERJAAN PERSIAPAN
Mobilisasi & demobilisasi material dan alat kerja & tenaga
1 1.00 Lot 2,500,000.00 2,500,000.00 3,500,000.00
kerja
Overhead kerja malam (permintaan gedung yang
2 Biaya Lembur Kerja Malam (mulai kerja jam 22.00 s/d 06.00) 20.00 Hr 250,000.00 5,000,000.00
mengharuskan kerja malam) - 4 org @Rp. 50.000
3 Alat kerja / scafolding Scafolding 8.00 Set 200,000.00 1,600,000.00
4 Kebersihan harian, pembuangan sampah & keamanan kerja Selama proyek berlangsung 1.00 Ls 5,000,000.00 5,000,000.00
9 Lampu led strip warm white (@ 5 m) Hidden lamp 3000k ex. Philips 9.00 Set 25,000.00 225,000.00 250,000.00
1 Saklar
- Saklar, 10 A, 250 VAC 1 Gang (10A) ex. Clipsal 7.00 Bh 15,000.00 105,000.00 50,000.00
- Saklar Seri, 10 A, 250 VAC 2 Gang (10A) ex. Clipsal Bh -
- Saklar Seri, 10 A, 250 VAC 4 Gang (10A) ex. Clipsal 2.00 Bh 50,000.00 100,000.00 240,000.00
2 Stop Kontak, lengkap dengan indikator
- Stop Kontak 1P 220V ex. Clipsal 84.00 Bh 15,000.00 1,260,000.00 50,000.00
3 Stop Kontak, lengkap dengan indikator
- Stop Kontak 1P 220V 3 Pin ex. Clipsal 2.00 Bh 50,000.00 100,000.00 240,000.00
1 Instalasi Kabel Tray 200x100 ex. Clipsal 13.52 M 50,000.00 675,750.00 300,000.00
2 Instalasi Kabel Tray 150x50 ex. Clipsal 7.51 M 40,000.00 300,560.00 190,000.00
E PEKERJAAN INSTALASI AC
Sambungan Flange dengan besi siku 40mm
1 Bahan BJLS Iron shield 0,8mm
thick.3mm
- uk. 600 x 400 mm BJLS 60-80 ex. Lokfom 1.00 M2 35,000.00 35,000.00 265,000.00
- uk. 450 x 350 mm BJLS 60-80 ex. Lokfom 2.40 M2 35,000.00 84,000.00 265,000.00
- uk. 400 x 300 mm BJLS 60-80 ex. Lokfom 4.20 M2 35,000.00 147,000.00 265,000.00
- uk. 350 x 300 mm BJLS 60-80 ex. Lokfom 1.95 M2 35,000.00 68,250.00 265,000.00
- uk. 350 x 200 mm BJLS 60-80 ex. Lokfom 12.10 M2 35,000.00 423,500.00 265,000.00
- uk. 300 x 200 mm BJLS 60-80 ex. Lokfom 13.00 M2 35,000.00 455,000.00 265,000.00
2 Pengadaan dan pemasangan VD Lokal
- uk. 600 x 400 mm 1.00 Bh 70,000.00 70,000.00 570,000.00
- uk. 450 x 350 mm 3.00 Bh 60,000.00 180,000.00 490,000.00
- uk. 350 x 200 mm 6.00 Bh 50,000.00 300,000.00 350,000.00
- uk. 300 x 200 mm 3.00 Bh 50,000.00 150,000.00 325,000.00
3 Pengadaan dan pemasangan Fleksibel Duct maksimal 2m Lokal
- Ø 10" 24.00 M 35,000.00 840,000.00 315,000.00
- Ø 8" 6.00 M 30,000.00 180,000.00 270,000.00
Pengadaan dan Pemasangan Supply Air Diffuser (Square
4 300x300, finishing whiter powder coating 2.00 Bh 35,000.00 70,000.00 215,700.00
Diffuser)
Pengadaan dan Pemasangan Supply Air Diffuser (Round
5 finishing whiter powder coating
Diffuser)
- Ø 10" 24.00 Bh 25,000.00 600,000.00 275,000.00
- Ø 8" 2.00 Bh 20,000.00 40,000.00 180,000.00
6 Pengadaan dan Pemasangan Air Curtain 900 mm type,Efficiency distance. Ex KDK 1.00 Unit 150,000.00 150,000.00 2,350,000.00
6 Pengadaan dan Pemasangan Water Meter Ø 1" ex.onda 1.00 Unit 50,000.00 50,000.00 300,000.00
7 Water Treathment Media filter, UV Filer c/w Water Pump (3M) 1.00 Lot 200,000.00 200,000.00 300,000.00
F.3 Pekerjaan Air Kotor & Air Bekas Instalasi pipa PVC & Kontrol Box existing
2 Pengadaan dan pemasangan Control Box c/w Strainer ss ss Fabrication 300x300 7.00 Unit 150,000.00 1,050,000.00 550,000.00
3 Pengadaan dan Pemasangan Portable Grease Trap ss Fabrication 2.00 Unit 150,000.00 300,000.00 700,000.00
G PEKERJAAN SPRINGKLER
1 Pipa Black Steel SCH 40 dia. 2" ex. PPI Spindo 12.00 M 50,000.00 600,000.00 215,000.00
2 Pipa Black Steel SCH 40 dia. 2 1/2" ex. PPI Spindo 3.00 M 50,000.00 150,000.00 245,000.00
3 Pipa Black Steel SCH 40 dia. 1" ex. PPI Spindo 38.00 M 35,000.00 1,330,000.00 152,000.00
4 Pipa Black Steel SCH 40 dia. 1 1/2" ex. PPI Spindo 9.00 M 35,000.00 315,000.00 191,000.00
5 Pipa Black Steel SCH 40 dia. 1 1/4" ex. PPI Spindo 6.00 M 35,000.00 210,000.00 169,000.00
6 Pengadaan dan Pemasangan Head Springkler Tipe Pendant 16.00 Bh 20,000.00 320,000.00 50,000.00
7 Pengadaan dan Pemasangan Head Springkler Green Bulb 93˚ C 2.00 Bh 20,000.00 40,000.00 160,000.00
9 10 11
- 250,000.00 5,000,000.00
- 200,000.00 1,600,000.00
- 5,000,000.00 5,000,000.00
Include Sipil -
17,600,000.00
2,000,000.00 11,000,000.00
- Existing
9,561,000.00 14,373,000.00
14,986,500.00 17,331,500.00
5,510,000.00 7,075,000.00
- 200,000.00 -
14,908,000.00 17,550,000.00
5,482,160.00 6,458,470.00
1,800,000.00 3,000,000.00
200,000.00 200,000.00
- -
5,845,000.00 7,630,000.00
60,292,660.00 84,617,970.00
16,561,000.00 18,876,000.00
16,170,000.00 19,845,000.00
6,230,000.00 7,250,000.00
-
-
25,315,000.00 28,100,500.00
-
-
19,168,000.00 20,941,500.00
44,483,000.00 49,042,000.00
33,218,650.00 37,011,400.00
2,274,300.00 3,054,300.00
2,274,500.00 2,614,500.00
- - -
120,000.00 150,000.00 150,000.00
1,000,000.00 250,000.00 1,250,000.00
800,000.00 250,000.00 1,000,000.00
- -
- -
9,957,800.00 12,390,800.00
14,506,600.00 18,059,600.00
12,944,000.00 15,909,000.00
- -
204,905,910.00 270,210,970.00
29,723,206.70
299,934,176.70
299,930,000.00
BACKUP VOLUME
PERHITUNGAN
NO NAMA PEKERJAAN
Panjang x Lebar x Tinggi
A PEKERJAAN PERSIAPAN
1 Mobilisasi & demobilisasi material dan alat kerja & tenaga
kerja
2
Biaya Lembur Kerja Malam (mulai kerja jam 22.00 s/d 06.00)
3 Alat kerja / scafolding
4
Kebersihan harian, pembuangan sampah & keamanan kerja
5 Listrik kerja
3
Lampu TL Balk LED Recessed mounted 600x300 +Nicad Battery
4 Lampu Inbow Downlight 12 W (lampu & instalasi baru)
6
Pengadaan & pemasangan Wall Exhaust Fan R. Gas, Gudang
7
Pengadaan & pemasangan Ceiling Exhaust Fan, locker, Gudang
E PEKERJAAN INSTALASI AC
1 Bahan BJLS Iron shield 0,8mm
- uk. 600 x 400 mm 0.50 x 2.00
- uk. 450 x 350 mm 1.50 x 1.60
- uk. 400 x 300 mm 3.00 x 1.40
- uk. 350 x 300 mm 1.50 x 1.30
- uk. 350 x 200 mm 11.00 x 1.10
- uk. 300 x 200 mm 13.00 x 1.00
2 Pengadaan dan pemasangan VD
- uk. 600 x 400 mm
- uk. 450 x 350 mm
- uk. 350 x 200 mm
- uk. 300 x 200 mm
3 Pengadaan dan pemasangan Fleksibel Duct maksimal 2m
- Ø 10" 2.00 x
- Ø 8" 2.00 x
G PEKERJAAN SPRINGKLER
1 Pipa Black Steel SCH 40 dia. 2" 12.00
2 Pipa Black Steel SCH 40 dia. 2 1/2" 3.00
3 Pipa Black Steel SCH 40 dia. 1" 38.00
4 Pipa Black Steel SCH 40 dia. 1 1/2" 9.00
5 Pipa Black Steel SCH 40 dia. 1 1/4" 6.00
6 Pengadaan dan Pemasangan Head Springkler
7 Pengadaan dan Pemasangan Head Springkler
PERHITUNGAN
x Jumlah = Total Satuan
20.00 = 20.00 Hr
1.00 = 1.00 Ls
1.00 = 1.00 Ls
x = - M
= -
=
x 1.00 = 10.00 M
x 1.00 = 15.00 M
x 1.00 = 14.00 M
x 1.00 = 10.00 M
x 1.00 = 5.00 M
x 1.00 = 5.00 M
x 1.00 = 7.00 M
x 1.00 = 8.00 M
x 1.00 = 17.00 M
x 1.00 = 16.00 M
x 1.00 = 15.00 M
x 1.00 = 9.00 M
x 1.00 = 7.00 M
x 1.00 = 13.00 M
x 1.00 = 10.00 M
x 1.00 = 10.00 M
x 1.00 = 15.00 M
x 1.00 = 5.00 M
x 1.00 = 19.00 M
x 1.00 = 21.00 M
x 1.00 = 21.00 M
x 1.00 = 20.00 M
x 1.00 = 8.00 M
x 1.00 = 18.00 M
x 1.00 = 17.00 M
7.00 = 7.00 Bh
8.00 = 8.00 Bh
= Bh
3.00 3.00
29.00 = 29.00 Bh
= Bh
3.00 3.00
= Bh
6.00 6.00
5.00 = 5.00 Bh
3.00 = 3.00 Bh
9.00 = 9.00 Set
7.00 = 7.00 Bh
= - Bh
2.00 = 2.00 Bh
84.00 = 84.00 Bh
2.00 = 2.00 Bh
6.00 = 6.00 Bh
6.00 = 6.00 Titik
8.00 = 8.00 Bh
8.00 = 8.00 Titik
7.00 = 7.00 Bh
7.00 = 7.00 Titik
1.00 = 1.00 Ls
x 1.00 = 6.00 M
x 1.00 = 1.00 Pcs
x 6.00 = 6.00 Pcs
x 2.00 = 2.00 Pcs
x 3.00 = 3.00 Pcs
x 9.00 = 9.00 Pcs
x 1.00 = 1.00 Pcs
x 2.00 = 2.00 Pcs
x 1.00 = 1.00 Pcs
x 6.00 = 6.00 Bh
x 1.00 = 12.00 M
x 1.00 = 8.00 M
x 1.00 = 12.00 M
1.00 = 1.00 Pcs
1.00 = 1.00 Pcs
1.00 = 1.00 Pcs
2.00 = 2.00 Pcs
11.00 = 11.00 Pcs
1.00 = 1.00 Pcs
1.00 = 1.00 Lot
1.00 = 1.00 Lot
x 1.00 = 3.30 M2
x 1.00 = 2.00 M2
x 1.00 = 1.80 M2
x 1.00 = 4.80 M2
x 1.00 = 1.40 M2
x 1.00 = 1.20 M2
x 1.00 = 6.00 M2
x 1.00 = 8.80 M2
1.00 = 1.00 Bh
3.00 = 3.00 Bh
8.00 = 8.00 Bh
1.00 = 1.00 Bh
1.00 = 1.00 Unit
x 1.00 = 4.00 M2
x 1.00 = 8.40 M2
x 1.00 = 3.60 M2
x 1.00 = 12.10 M2
3.00 = 3.00 Bh
=
4.00 = 4.00 Bh
3.00 = 3.00 Bh
1.00 = 1.00 Unit
x 1.00 = 1.00 M2
x 1.00 = 2.40 M2
x 1.00 = 4.20 M2
x 1.00 = 1.95 M2
x 1.00 = 12.10 M2
x 1.00 = 13.00 M2
1.00 = 1.00 Bh
3.00 = 3.00 Bh
6.00 = 6.00 Bh
3.00 = 3.00 Bh
12.00 = 24.00 M
3.00 = 6.00 M
2.00 = 2.00 Bh
24.00 = 24.00 M
2.00 = 2.00 M
1.00 = 1.00 Unit
1.00 = 15.00 M
1.00 = 10.00 M
1.00 = 9.00 M
9.00 = 9.00 Bh
= Bh
x 1.00 = 8.00 M
1.00 = 1.00 Bh
1.00 = 1.00 Bh
1.00 = 1.00 Unit
1.00 = 1.00 Lot
x 1.00 = 9.00 M
4.00 = 4.00 Bh
1.00 = 1.00 Bh
1.00 = 1.00 Unit
x 1.00 = 25.00 M
x 1.00 = 11.00 M
x 1.00 = 9.00 M
7.00 = 7.00 Unit
2.00 = 2.00 Unit
= Bh
1.00 = 1.00 Bh
5.00 = 5.00 Bh
4.00 = 4.00 Bh
=
=
x 1.00 = 12.00 M
x 1.00 = 3.00 M
x 1.00 = 38.00 M
x 1.00 = 9.00 M
x 1.00 = 6.00 M
x 16.00 = 16.00 Bh
x 2.00 = 2.00 Bh