Email Rab TK & Playgroup

Page 1
75363539.xls.ms_office
RAB - SEKOLAH TK & PLAYGROUP

LOKASI : Jl. - JAKARTA
No.
URAIAN PEKERJAAN
Sat.
VOL
Harga Satuan
Total Harga
(Rp)
(Rp)
I.
PEKERJAAN PERSIAPAN
Gudang dan direksi keet
ls
1.00
6,400,000.00
6,400,000.00
Bouwplank dan pengukuran
m'
75.00
28,800.00
2,160,000.00
Air dan listrik kerja
ls
1.00
6,000,000.00
6,000,000.00
Keamanan
ls
1.00
6,000,000.00
6,000,000.00
Pagar Proyek
27.00
55,000.00
1,485,000.00
m2
Subtotal I
II.
1
Pondasi Plat Setempat

- Galian Plat Setempat
256.88
35,000.00
- Lantai Kerja
6.42
668,900.00
4,295,675.80
- Beton Ready Mix K 300
41.56
894,200.00
37,165,187.50
- Besi Ulir
kg
4,346.25
10,630.00
46,200,637.50
- Bekisting
66.50
96,600.00
6,423,900.00
- Urugan kembali
8,990,800.00
208.90
5,000.00
1,044,477.50
- Galian
133.93
35,000.00
4,687,375.00
- Lantai Kerja
2.62
668,900.00
1,753,772.19
20.08
894,200.00
17,952,182.75
- Besi Polos
kg
878.26
10,630.00
9,335,868.37
- Besi Ulir
kg
2,635.71
10,630.00
28,017,574.88
- Bekisting
151.65
80,100.00
12,147,165.00
- Urugan kembali
113.85
5,000.00
569,243.75
- Beton Site Mix
3.02
809,900.00
2,441,848.50
- Besi polos
kg
221.01
10,630.00
2,349,371.73
- Besi Ulir
kg
420.01
10,630.00
4,464,753.07
- Begesting
40.20
80,100.00
3,220,020.00
- Urugan kembali
61.31
5,000.00
306,525.00
Tie Beam
Sloof praktis 15/20
Plat lantai dasar
- Rabat beton t = 7 cm
21.46
668,900.00
- Besi Polos 1 lapis jarak 30
kg
38.06
10,630.00
404,570.15
- Pasir urug t = 10 cm
30.66
156,000.00
4,782,960.00
14,355,931.80
- Galian Pondasi
100.50
35,000.00
3,517,500.00
- Pasangan Batu Kali
29.48
498,900.00
14,707,572.00
- Urugan kembali
61.31
5,000.00
306,525.00
- Pasir urug t = 10 cm
6.70
156,000.00
1,045,200.00
Pondasi Batu Kali
Subtotal II
III.
22,045,000.00
PEKERJAAN PONDASI
230,486,637.49
PEKERJAAN STRUKTUR
File:PT.ACR\D:\Proy.Semarang\Rmh Tinggal\75363539.xls.ms_office\BQ email............5/1/2012-4:53 AM
Page 1 of 4
Page 2
No.
URAIAN PEKERJAAN
Sat.
VOL
Harga Satuan
Total Harga
(Rp)
(Rp)
Kolom Struktur
31.92
894,200.00
28,542,864.00
- Besi Ulir
kg
7,186.52
10,630.00
76,392,675.00
- Besi Polos
kg
2,884.64
10,630.00
30,663,758.63
- Bekisting
364.80
79,500.00
29,001,600.00
157.30
894,200.00
140,657,660.00
- Besi Polos
kg
6,931.31
10,630.00
73,679,784.91
- Besi Ulir
kg
18,078.43
10,630.00
192,173,758.99
- Bekisting
1,194.05
93,400.00
111,524,270.00
Balok Struktur
Plat Beton Lantai 2, 3 & plat dak atap

- Beton Ready Mix t :12 cm K 300
63.29
894,200.00
56,591,056.56
- Besi polos
kg
6,499.55
10,630.00
69,090,262.85
- Bekisting
527.39
77,700.00
40,978,203.00
Tangga beton bertulang ke Lt - 2 & 3

9.56
894,200.00
8,546,714.07
- Besi polos
kg
1,584.38
10,630.00
16,841,936.51
- Besi Ulir
kg
425.21
10,630.00
4,519,978.05
- Bekisting
54.90
93,400.00
5,127,616.89
Subtotal III
IV.
884,332,139.46
PEKERJAAN DINDING
Dinding bata 1 : 7
1,791.53
73,900.00
132,394,067.00
Plesteran 1 : 7
3,583.06
41,400.00
148,338,684.00
Acian
3,468.56
21,000.00
72,839,760.00
Kolom Praktis
9.18
2,205,000.00
20,241,900.00
Balok Praktis
4.70
2,310,000.00
10,859,310.00
Plesteran dan acian bawah tangga
41.17
43,250.00
1,780,803.78
Skonengan & Tali Air
m'
1,512.00
8,500.00
12,852,000.00
Keramik Dinding KM lt 1 ex. Platinum 20x33
70.00
123,461.38
8,642,296.25
20.00
123,461.38
2,469,227.50
10
20.00
123,461.38
2,469,227.50
11
Keramik Dinding pantry ex. Platinum 20x33
4.50
123,461.38
555,576.19
V.
PEKERJAAN LANTAI
Ruang Utama ex. Platinum 60x60
594.25
140,111.38
83,261,184.59
Keramik Lt.Teras ex. Platinum 40x40
12.00
110,800.00
1,329,600.00
Keramik Lantai R.Servis ex. Asia 40x40
28.75
98,111.38
2,820,702.03
Keramik Lantai KM/WC ex.Asia 30x30
29.75
88,461.38
2,631,725.91
Keramik tangga ex. Roman 33x33
40.00
142,211.38
5,688,455.00
Lantai Carport - Batu Andhesit
36.00
400,000.00
14,400,000.00
Plint Lantai Kaca rayben
m'
493.50
36,000.00
17,766,000.00
Subtotal IV
Subtotal V
VI.
413,442,852.22
127,897,667.53
PEK. PENGECATAN
Page 2 of 4
Page 3
No.
URAIAN PEKERJAAN
Sat.
VOL
Harga Satuan
Total Harga
(Rp)
(Rp)
Cat Dinding dalam ex. Nippon vinylex
3,468.56
14,500.00
50,294,120.00
Cat Dinding luar ex. Mowilex Weathershield
895.40
28,500.00
25,518,900.00
Cat Plafond ex. Maxilite
674.75
12,000.00
8,097,000.00
Cat Listplank
m'
51.00
20,000.00
1,020,000.00
Finishing daun pintu - semiduco
38.00
95,000.00
3,610,000.00
Subtotal VI
VII.
88,540,020.00
PEK. PINTU & JENDELA
Kosen pintu & jendela ex. Aluminium 4" pwd coating
m'
501.80
95,000.00
47,671,000.00
Rangka daun jendela ex. Aluminium pwd coating
m'
175.80
125,000.00
21,975,000.00
Pintu frame kaca
bh
6.00
1,514,000.00
9,084,000.00
Kaca bening t : 5 mm
122.92
95,000.00
11,677,400.00
Pintu Panel press Angzdoor
bh
19.00
550,000.00
10,450,000.00
Engsel Pintu - Stainless
psg
38.00
75,000.00
2,850,000.00
Engsel Jendela jungkit
psg
50.00
175,000.00
8,750,000.00
Grendel Jendela ex.Lokal
bh
50.00
75,000.00
3,750,000.00
Hak angin jendela ex.Lokal
psg
50.00
75,000.00
3,750,000.00
10
Grendel Tanam Pintu ex. SES
psg
3.00
650,000.00
1,950,000.00
11
Door closer ex. Lokal
set
25.00
325,000.00
8,125,000.00
12
Handle + Kunci Pintu Double ex.RRT body SES
psg
6.00
1,500,000.00
9,000,000.00
13
Handle + Kunci Pintu Engkel ex.RRT body SES
psg
19.00
350,000.00
6,650,000.00
14
Pintu KM/WC PVC
unit
10.00
425,000.00
4,250,000.00
Subtotal VII
149,932,400.00
VIII.
PEK. LISTRIK
Instalasi listrik
ttk
101.00
130,000.00
Instalasi AC
ttk
27.00
325,000.00
8,775,000.00
Instalasi Stop kontak
ttk
64.00
160,000.00
10,240,000.00
Instalasi antena
bh
3.00
210,000.00
630,000.00
Instalasi Telephone
bh
3.00
160,000.00
480,000.00
Stop kontak ex. Broco Gracio
bh
64.00
55,000.00
3,520,000.00
Saklar double ex. Broco Gracio
bh
34.00
55,000.00
1,870,000.00
Saklar engkel ex. Broco Gracio
bh
20.00
55,000.00
1,100,000.00
Saklar Hotel ex. Broco Gracio
bh
2.00
55,000.00
110,000.00
10
Stop kontak TV ex. Broco Gracio
bh
3.00
55,000.00
165,000.00
11
Stop kontak Telephone ex. Broco Gracio
bh
3.00
55,000.00
165,000.00
12
Box MCB 8 group ex.Presto
bh
3.00
640,000.00
1,920,000.00
13
Arde Ground Road
Ls
1.00
350,000.00
350,000.00
IX.
PEK. SANITAIR
Subtotal VIII
Monoblok ex.TOTO CW 420 J/SW 516 JPT4
Wastafel ex.TOTO 546
13,130,000.00
42,455,000.00
bh
8.00
2,012,500.00
16,100,000.00
unit
2.00
1,850,000.00
3,700,000.00
Jet washer ex. TOTO THX 20 N PIV
bh
8.00
160,000.00
1,280,000.00
Kran bebek ex.lokal
bh
1.00
125,000.00
125,000.00
Kran dinding ex. Lokal
bh
2.00
85,000.00
170,000.00
Kitchen Zink ex. Royal
bh
2.00
425,000.00
850,000.00
Page 3 of 4
Page 4
No.
URAIAN PEKERJAAN
Sat.
VOL
Harga Satuan
Total Harga
(Rp)
(Rp)
Floor Drain ex. Lokal
bh
10.00
125,000.00
Roof Drain ex.Lokal
bh
10.00
85,000.00
850,000.00
Meja utk. 1 Wastafel
bh
2.00
1,000,000.00
2,000,000.00
10
Meja Dapur Lt lapis keramik
bh
1.00
1,900,000.00
1,900,000.00
11
Groundtank kapasitas 8 m finish keramik
bh
1.00
6,500,000.00
6,500,000.00
12
Tangki air atas 1000 Lt ex. Penguin
bh
2.00
1,950,000.00
3,900,000.00
13
Pipa air kotor septic tank PVC 4"D ex.Maspion
m'
84.00
68,000.00
5,712,000.00
14
Pipa air kotor PVC 6"D ex.Maspion
m'
60.50
105,200.00
6,364,600.00
15
Pipa air hujan PVC 3 "Dex.Maspion
m'
192.00
49,400.00
9,484,800.00
16
Pipa air bersih PVC 1.5"AW ex.Maspion
m'
113.50
29,800.00
3,382,300.00
17
Pipa air bersih PVC 3/4"AW ex.Maspion
m'
44.00
20,800.00
915,200.00
18
Pipa air bersih PVC 1/2"AW ex.Maspion
m'
47.00
19,800.00
930,600.00
19
Bak Kontrol
bh
9.00
250,000.00
2,250,000.00
20
Septic tank dan resapan
unit
1.00
3,500,000.00
3,500,000.00
Subtotal IX
1,250,000.00
71,164,500.00
X.
PEKERJAAN ATAP DAN PLAFON
Penutup atap genteng beton flat
203.23
93,300.00
Nok genteng beton flat
m'
40.00
95,700.00
3,828,000.00
Rangka atap baja ringan
203.23
175,000.00
35,565,819.86
Lapisan bawah atap
203.23
37,730.00
7,667,990.76
Plat Leuvel atas pintu & jendela
18,961,662.82
- Beton Site Mix 1 : 2 : 3
3.24
809,900.00
2,624,076.00
- Besi Polos
kg
326.93
10,630.00
3,475,304.17
- Bekisting
30.72
93,400.00
2,869,248.00
Plafond Gypsum rangka holow
674.75
85,000.00
57,353,750.00
Tali air tepi Plafond Gypsum
m'
493.50
45,000.00
22,207,500.00
Listplank - Wood Plank
m'
51.00
55,000.00
2,805,000.00
-
Subtotal X
XI.
157,358,351.61
PEK. LAIN-LAIN
Waterproofing dak + screed 5 cm
86.50
65,000.00
5,622,500.00
Railing tangga Hollo cat hitam dof + stainless
m'
26.00
950,000.00
24,700,000.00
Subtotal XI
TOTAL
30,322,500.00
2,217,977,068.30
SEMARANG, 10 NOVEMBER 2011

PT. ARSIBUANA CIPTA RAYA
IR. GO ANDREAS AGUS SETIAWAN
Page 4 of 4

Email Rab TK & Playgroup

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Email Rab TK & Playgroup

Uploaded by

Copyright:

Available Formats

Page 1

RAB - SEKOLAH TK & PLAYGROUP

Gudang dan direksi keet

Bouwplank dan pengukuran

Air dan listrik kerja

Pondasi Plat Setempat

- Beton Ready Mix K 300

- Beton Ready Mix K 300

- Beton Site Mix

Sloof praktis 15/20

Plat lantai dasar

- Besi Polos 1 lapis jarak 30

- Pasangan Batu Kali

Pondasi Batu Kali

File:PT.ACR\D:\Proy.Semarang\Rmh Tinggal\75363539.xls.ms_office\BQ email............5/1/2012-4:53 AM

- Beton Ready Mix K 300

Plat Beton Lantai 2, 3 & plat dak atap

Tangga beton bertulang ke Lt - 2 & 3

Plesteran dan acian bawah tangga

Skonengan & Tali Air

Keramik Dinding KM lt 1 ex. Platinum 20x33

Keramik Dinding KM lt 2 ex. Platinum 20x33

Keramik Dinding KM lt 3 ex. Platinum 20x33

Keramik Dinding pantry ex. Platinum 20x33

Ruang Utama ex. Platinum 60x60

Keramik Lt.Teras ex. Platinum 40x40

Keramik Lantai R.Servis ex. Asia 40x40

Keramik Lantai KM/WC ex.Asia 30x30

Keramik tangga ex. Roman 33x33

Lantai Carport - Batu Andhesit

Plint Lantai Kaca rayben

File:PT.ACR\D:\Proy.Semarang\Rmh Tinggal\75363539.xls.ms_office\BQ email............5/1/2012-4:53 AM

Cat Dinding dalam ex. Nippon vinylex

Cat Dinding luar ex. Mowilex Weathershield

Cat Plafond ex. Maxilite

Finishing daun pintu - semiduco

PEK. PINTU & JENDELA

Kosen pintu & jendela ex. Aluminium 4" pwd coating

Rangka daun jendela ex. Aluminium pwd coating

Pintu frame kaca

Pintu Panel press Angzdoor

Engsel Pintu - Stainless

Engsel Jendela jungkit

Grendel Jendela ex.Lokal

Hak angin jendela ex.Lokal

Grendel Tanam Pintu ex. SES

Door closer ex. Lokal

Handle + Kunci Pintu Double ex.RRT body SES

Handle + Kunci Pintu Engkel ex.RRT body SES

Pintu KM/WC PVC

Instalasi Stop kontak

Stop kontak ex. Broco Gracio

Saklar double ex. Broco Gracio

Saklar engkel ex. Broco Gracio

Saklar Hotel ex. Broco Gracio

Stop kontak TV ex. Broco Gracio

Stop kontak Telephone ex. Broco Gracio

Box MCB 8 group ex.Presto

Arde Ground Road

Monoblok ex.TOTO CW 420 J/SW 516 JPT4

Wastafel ex.TOTO 546

Jet washer ex. TOTO THX 20 N PIV

Kran bebek ex.lokal