RENCANA ANGGARAN BIAYA

PEKERJAAN : PEMBUATAN THE IDEA LOUNGE (ATAP KACA LAMINATE 6+6mm)

LOKASI : GEDUNG D UPH KARAWACI
DURASI : 2 BULAN
KONTRAKTOR

NO ITEM PEKERJAAN SPESIFIKASI VOL SAT HARGA JUMLAH

I PERSIAPAN
1 Mobilisasi demobiliasi alat dan tenaga 1.00 Ls 8,700,000 8,700,000
2 Pagar Proyek dengan Seng T=1,8m 1.00 Ls 7,500,000 7,500,000
3 Reposisi pedestarian 1.00 Ls 5,000,000 5,000,000
4 Kontrakan pekerja 2.00 bln 4,000,000 8,000,000
5 Kuli kawasan 1.00 Ls 5,000,000 5,000,000
6 Air dan listrik kerja -
7 Reposisi pohon 1.00 Ls 7,000,000 7,000,000
8 Shoop drawing & As built drawing 1.00 Ls 6,000,000 6,000,000
9 Kebersihan dan buang sampah 1.00 Ls 5,000,000 5,000,000
-
II PEKERJAAN PONDASI,PEDESTAL,SLOOF -

1 Galian Tanah Pondasi Tapak Ukuran 1,4 x 1,4 x 1,5 m x 18 titik Kedalaman pondasi dihitung dari tanah asli sampai - 52.92 m3 90,000
1,5mtr 4,762,800
2 Galian Tanah Sloof 6.51 m3 86,000 560,204
3 Lantai kerja T = 5cm Semen+pasir 30.42 m2 87,000 2,646,540
4 Pasir Urug T= 10 cm Pasir 3.04 m3 330,000 1,003,860

Tulangan lapis atas arah X & Y = 9D13 mm Tulangan

lapis bawah arah X & Y = 9D13mm Bekesting 12mm
5 Cor Pondasi Tapak Ukuran 1,3 x 1,3 x 0,25 x 18 titik 7.61 m3 3,500,000
Beton Ready Mix F'c
20,4 MPa/Mini Mix
26,617,500

Tulangan utama 12D16 mm

Sengkang D10-100 mm Bekesting
6 Cor Kolom pedestal Ukuran 0,34 x 0,34 x 1,45 x 18 titik 3.02 m3 5,600,000
12mm Beton Ready Mix
F'c 20,4 MPa/Mini Mix
16,896,096

Tulangan tumpuan,atas 3D16mm-bawah 3D16 mm

Tulangan extra atas 2D16mm
Tulangan lapangan, atas 3D16mm -
7 Cor Sloof SL1 Ukuran 0,2x0,30 bawah3D16mm Bekesting 12mm 3.17 m3 5,120,000
Lantai kerja T = 5cm, Pasir urug T=10 cm
Beton Ready Mix F'c
20,4 Mpa/Mini Mix
16,220,160
 Tulangan tumpuan, atas 3D13mm-bawah 3D13 mm
Tulangan Extra Atas 2D13
Tulangan lapangan, atas 3D13mm -bawah3D13mm
8 Cor Sloof SL2 Ukuran 0,2x0,30 2.87 m3 4,900,000
Bekesting 12mm Lantai
kerja T= 5cm Pasir Urug T=10cm
Beton Ready Mix F'c 20,4 Mpa/Mini Mix
14,053,200
9 Pasang baut Angkur @ 4 bh x 18 titik, Include grouting dgn Sika-215 Angkur dia 16 mm P.60 cm (Mutu ST-41) 72.00 bh 90,000 6,480,000
-
III PEKERJAAN KONSTRUKSI BAJA -

1 Pasang tiang besi Pipa Tinggi 5,50 m x 18 bh Pipa dia 8 inch tebal 12,7 mm @63,8 Kg/m' Ex ERW Spindo 6,316.20 Kg 28,000
/ Seamless Ex china 176,853,600
2 Pasang Base plat ukuran P = 0,32m x L = 0,32m Plat Tebal 10 mm 144.69 Kg 26,000 3,761,971
3 Pasang Rafter ukuran ( 7,14m') x 9 IWF 300 x 150 x 6,5 x 9 mm,@36,70 kg/m' (ASTM A-36) 2,358.34 Kg 26,000 61,316,892
4 Mur Baut untuk joint IWF 300 ke tiang Pipa 8" M20 HTB (A-325) 306.00 Bh 22,000 6,732,000
5 Voute (1/2 IWF300 @18,35kg/m'), 3 Pcs X 9 = 27 Pcs IWF 300 x 150 x 6,5 x 9 mm 495.45 Kg 26,000 12,881,700
6 Enplate Ukuran (P = 0,615m x L= 0,15m), 6 Pcs X 9 = 54 Pcs Pelat Tebal 10 mm 391.05 Kg 26,000 10,167,242
7 RIB Plate (P = 0,6m x L= 0,1m) 54 Pcs, dan (P = 0,5m x L = 0,08 m) 27 Pcs. Joint Voute dgn tiang Pipa 8" Pelat Tebal 10 mm 356.08 Kg 26,000
9,257,976
8 Top Plate (Penutup lubang tiang pipa 8") 18 Pcs Pelat Tebal 8 mm 35.53 Kg 26,000 923,681
9 RIB Plate (Penutup lubang area voute, atas/bawah) Ukuran P= 0,15 m, L= 0,07m) (3Pcs X 9) x 2 Atas/Bawah = 54 Pelat Tebal 8 mm 35.61 Kg 26,000 925,798
Pcs
10 Stiffener area IWF300 Ukuran (P = 0,3m, L=0,07m) = (5x2X9) = 90 Pcs Pelat Tebal 8 mm 118.69 Kg 26,000 3,085,992
11 Plate penutup IWF 300, Ukuran P=0,3m, L=0,15m) 18 Pcs Pelat Tebal 8 mm 50.87 Kg 26,000 1,322,568
12 RIB Plate (Area Voute), (Ukuran P=0,05, L=0,05) (4 Pcs X2 X 3) x 9 = 216 Pcs Pelat Tebal 8 mm 33.91 Kg 26,000 881,712
13 RIB Plate (Area base plate pedestal), Ukuran P=0,05,L=0,05) 72 Pcs Pelat Tebal 8 mm 11.30 Kg 26,000 293,904
14 Pasang Rangka Atap (buat gording) IWF150 x 100 x 6 x 9 mm,@21,10 kg/m' 4,823.46 Kg 26,000 125,409,960
15 Mur Baut untuk sambungan Rafter (IWF 300) dengan gording (IWF150) M12 HTB (A-325) 288.00 Bh 12,500 3,600,000
16 Pasang Rangka Atap Hollow 100 x 50 x 3 mm, @7,065kg/m' 1,335.29 Kg 27,000 36,052,695
17 Rangka Listplank Hollow 100 x 50 x 3 mm, @7,065kg/m' 958.79 Kg 27,000 25,887,361
18 Rangka Bak Tanaman, 2 Bh Hollow 40 x 40 x 2 mm, @2,4133kg/m' 54.06 Kg 29,000 1,567,680
-
IV PEKERJAAN FINISHING -
1 Pasang Atap Kaca Laminate 6+6mm, include aksesories 190.82 m2
1,650,000 314,847,456
2 Pasang Listplank Kaca Laminate 6+6mm, include aksesories 37.94 m2 1,650,000 62,600,175
3 Pasang Box Cover ukuran 0,40 x 0,60 + rangka holow 40mm x 40 mmx 3,5 mm ACP 4 mm SEVEN,Sealant 137.52 m2
750,000 103,140,000
4 Pasang Talang + Rangka siku 4 x 4 cm t = 3 mm Talang PVC Kotak riser 6 " 28.58 m' 180,000 5,143,500
5 Flashing (Pertemuan dengan dinding bata eksisting) Bahan dari Zinkalume 43.86 m' 90,000 3,946,950
6 Cat Besi Zincromate (WF300,WF150,Plate,Pipa 8",Hollow) Ex Kanzai Paint 17,519.31 Kg 2,000 35,038,622
7 Cat Finish besi (WF 150,Hollow besi dan Tiang Pipa 8") Ex Fitalit Black Doff 115-544 13,487.79 Kg 2,000 26,975,588
 -
V PEKERJAAN LANTAI,PLANTER BOX, BOX TANAMAN -
1 Urug Elevasi lantai+Pemadatan 107.55 m3
320,000 34,414,632
2 Cor Lantai -
# Pasir urug 10cm (Area lantai beton ekspos dan andesit) Semen+pasir 23.50 m3 320,000 7,518,710
# Lantai Kerja 5cm (Area lantai beton ekspos dan andesit) Pasir 234.96 m2 82,000 19,266,693
# Wire Mesh M8 ( 1 lapis) (area lantai beton ekspos dan andesit) 234.96 m2 87,000 20,441,492
# Cor T=15cm (area batu andesit) (Beton Ready Mix F'c 20,4 MPa/ Pakai mobil Mini Mix) 9.94 m3 1,357,000
13,484,638
(Beton Ready Mix F'c 20,4 MPa/pakai mobil Mini Mix),
# Cor T=15cm (beton expos) 25.31 m3 1,377,000
Trowel finish 34,847,541
3 Pasang batu andesit Pedestrian, include coating Ex Propan, dimensi andesit ikut gambar 66.25 m2 350,000 23,186,555
4 Tanam rumput Tanah merah T=10cm , Gajah mini 101.15 m2
84,500 8,547,207
5 Bak tanaman ukuran ( 0,70 x 0,40 x 1,80 ) Ex kayu solid kamper ,tebal = 3cm 7.00 Bh 1,200,000 8,400,000
6 Planter Box (T = 0,70 x L = 0,40 x P = 11,5 ) = 1 bh Bata ringan 10 x 20 x 60 cm 16.66 m2 140,000 2,332,400
7 Bak tanaman ukuran ( 0,40 x 0,40 x 1,52) Ex kayu solid kamper ,tebal = 3cm 10.00 Bh 970,000 9,700,000
8 Planter Box (T = 0,90 x L= 0,60 x P = 5,5) = 2 bh Bata ringan 10 x 20 x 60 cm 21.48 m2 140,000 3,007,200
9 Planter Box (T = 0,70 x L = 0,40 x P = 7,1 ) = 1 bh Bata ringan 10 x 20 x 60 cm 10.50 m2
140,000 1,470,000
10 Planter Box ( T = 0,90 x L = 0,6 x P = 4,00 ) = 1 bh Bata ringan 10 x 20 x 60 cm 8.28 m2 140,000 1,159,200
11 Kolom Praktis per 2,5mtr dan balok praktis diatas parapet, UK 10x12cm Tul Utama 4Ф8-Sengkang Ф8-150mm 86.40 m' 165,000 14,256,000
12 Plester + Aci Parapet Mortal Utama 62.92 m2 114,000 7,172,880
13 Isi tanah di Planter Box 14.86 m3 300,000 4,458,000
-
VI PEKERJAAN RELOKASI -
1 Relokasi Water Meter +- 5m' 1.00 ls 3,000,000 3,000,000
- Pipa HDPE to Lokasi Water Meter baru include valve, accessories, fitting -
2 Pipa HDPE uk. 3/4' ex. Rucika, Fitting, Accessories UPH -
- uk. 3/4' 5.00 m' 23,000 115,000
- uk. 1' 30.00 m' 32,000 960,000
3 Kran Taman include Pipa UPH 1.00 ls 236,000 236,000
- Valve Pipa HDPE 3/4' sambung rucika 30cm -
- Kran Air Model Kunci -
- Accessories, Fitting -
4 Pipa PVC Rucika AW,fitting uk. 4' ke Gorong-Gorong UPH 2.00 m' 144,000 288,000
5 Reparasi Pipa Hydrant Akibat timbun tanah 34.00 m' 92,000 3,128,000
Cat Zinc Cromate ex. Kansai -
Wrapping Pipa Hydrant 2x Inner (Hitam) & Outer (Putih) -
6 Relokasi Pilar Hydrant 1.00 ls 2,000,000 2,000,000
#New Pipa BSP SCH 40 Uk 4" include Cat Primer & Merah, Wrapping 2x, Support +-3m -
# Relokasi unit (Pillar Hydrant & Box Hydrant) include Pedestal t=20cm, Flange, Mur -
Baut -
# Blind Flange w/ Packing Karet -
7 Peninggian Dinding Bak Kontrol include Tutup Manhole Beton t=5cm, besi Ø8-100 10.00 titik 520,000 5,200,000
1 lapis + Handle Besi P=12cm Ø10 (Gorong-Gorong) -
8 Modifikasi Bak Pompa Area A 1.00 ls 750,000 750,000
Pemotongan Balok Praktis -
Pintu Baru (Material Besi ; Zincromate, Finish Black) uk.45x120 -
9 Modifikasi Bak Pompa Area B 1.00 ls 750,000 750,000
Pemotongan Balok Praktis -
Tutup Baru (Material Besi ; Zincromate, Finish Black) + Tutup Cor Finish Andesit -
-
VII PEKERJAAN LISTRIK -
1 Track Lamp (tinggi area = 5m) -
House Lamp & Lampu Sorot LED COB ex. Arthalux 40w 4000K 30.00 pcs 295,000 8,850,000
House Lamp & Lampu Sorot LED COB ex. Arthalux 5w 4000K 12.00 pcs 285,000 3,420,000
2 Rel Lampu Track -
Panjang 5m' 9.00 pcs 345,000 3,105,000
Panjang 2m' 6.00 pcs 210,000 1,260,000
3 Indirect Lamp COB ex. Philips 4000K 25.00 m' 110,000 2,750,000
4 Trafo Lp Indirect 24 V -
4.5 A 3.00 pcs 253,000 759,000
6A 1.00 pcs 357,200 357,200
5 Instalasi Lampu NYM 2x2.5mm2 ex. Supreme w/ Conduit 20.00 pcs 370,000 7,400,000
6 Saklar Lampu ex. Panasonic include inbow doos -
Saklar Double 3.00 pcs 96,000 288,000
Grid Switch Gang 9 Gang include bobokan (conduit & armatur) 1.00 pcs 495,000 495,000
7 Stop Kontak Panasonic w/ Cover Waterproof Outdoor Anti Air 8.00 pcs 82,000 656,000
8 Stop Kontak Panasonic 3.00 pcs 73,000 219,000
9 Instalasi Stop Kontak NYM 3x2.5mm2 ex. Supreme w/ Conduit 11.00 pcs 420,000 4,620,000
10 Hager Box (6 Grup) include MCB iK60N ex. Schneider & Peninggian w/ Hebel T 1.5m 3.00 bh 575,000 1,725,000
- Peninggian Dinding; Hebel uk. 60x240, Kolom & Balok Praktis Ø8-Sengkang Ø6 Jarak 10cm -
- Finish Plester, Aci, Cat -
11 Kabel NYY 3x4 mm2+ Ground 4 mm2 ex. Supreme w/ Pipa HDPE 100.00 m' 47,200 4,720,000
12 Box Panel "Idea Lounge" 1.00 ls 11,000,000 11,000,000
MCCB 3P, MCB 3P , 1P iK60N ex. Schneider -
KWH Meter Tenant 3 pcs iK60N ex. Schneider -
Busbar, Accessories, Support, Label Nametag, Jumper ex. Jembo -
Voltmeter 500V, Ampmeter 50A, Selector, CT -
13 Kabel Feeder NYY 4x6 mm2 + Ground 6mm2 ex. Supreme w/ Pipa HDPE 24.00 m' 85,000 2,040,000
14 Bongkar Lampu Sorot Existing + Matikan koneksi 2.00 titik 120,000 240,000
15 Breaker iK60N ex. Schneider -
MCCB 3P 32A 1.00 pcs 1,100,000 1,100,000
16 Kabel Tray Galvanis uk. 100x50 7.00 m' 185,000 1,295,000
17 Kaso 5x6 + Tutup Plat Bordes t=3mm uk. Lebar 7cm (Area Pengecoran, Tenant) 33.00 m' 158,000 5,214,000
-
VIII PEKERJAAN PLUMBING -
1 GREASE TRAP 44x34x34 ex.PP Plastic, Accessories ke Sink 1.00 bh 670,000 670,000
2 Pipa ABK PVC AW Rucika 2' include Accessories, Elbow, Fitting 41.30 m' 85,200 3,518,760
3 Pipa Air Bersih ex. Rucika HDPE include Accessories, Fitting -
uk. 3/4" 30.00 m' 23,000 690,000
4 Pipa Air Hujan PVC AW Rucika 6' include Acessories, Fitting, Finish Black 45.00 m' 164,000 7,380,000
5 Ball Valve ex. Kitz uk. 3/4" 400 WOG 3.00 bh 380,000 1,140,000
6 Water Meter ex. Onda untuk Tenant 3.00 bh 450,000 1,350,000
7 Bak Kontrol Kecil u/ Water Meter Tenant include Tutup Besi , Cat Syncromate, Black 3.00 bh 550,000 1,650,000
-
IX PEKERJAAN HVAC -
1 Kipas Angin ex. Panasonic FEY1511 60 inch 1.00 bh 970,000 970,000

TOTAL 1,483,027,490
Pembulatan 1,496,900,000
PPN 11% 164,659,000
GRANDTOTAL 1,661,559,000
RENCANA ANGGARAN BIAYA

PEKERJAAN : PEMBUATAN THE IDEA LOUNGE (ATAP SOLARFLAT 6MM)

LOKASI : GEDUNG D UPH KARAWACI
DURASI : 2 BULAN
KONTRAKTOR

NO ITEM PEKERJAAN SPESIFIKASI VOL SAT HARGA JUMLAH

I PERSIAPAN
1 Mobilisasi demobiliasi alat dan tenaga 1.00 Ls 8,700,000 8,700,000
2 Pagar Proyek dengan Seng T=1,8m 1.00 Ls 7,500,000 7,500,000
3 Reposisi pedestarian 1.00 Ls 5,000,000 5,000,000
4 Kontrakan pekerja 2.00 bln 4,000,000 8,000,000
5 Kuli kawasan 1.00 Ls 5,000,000 5,000,000
6 Air dan listrik kerja -
7 Reposisi pohon 1.00 Ls 7,000,000 7,000,000
8 Shoop drawing & As built drawing 1.00 Ls 6,000,000 6,000,000
9 Kebersihan dan buang sampah 1.00 Ls 5,000,000 5,000,000
-
II PEKERJAAN PONDASI,PEDESTAL,SLOOF -

1 Galian Tanah Pondasi Tapak Ukuran 1,3 x 1,3 x 1,5 m x 18 titik Kedalaman pondasi dihitung dari tanah asli sampai - 45.63 m3 90,000
1,5mtr 4,106,700
2 Galian Tanah Sloof 6.04 m3 86,000 519,096
3 Lantai kerja T = 5cm Semen+pasir 25.92 m2 87,000 2,255,040
4 Pasir Urug T= 10 cm Pasir 2.59 m3 330,000 855,360

Tulangan lapis atas arah X & Y = 8D13 mm Tulangan

lapis bawah arah X & Y = 8D13mm Bekesting 12mm
5 Cor Pondasi Tapak Ukuran 1,2 x 1,2 x 0,25 x 18 titik 6.48 m3 3,500,000
Beton Ready Mix F'c 20,4
MPa/Mini Mix
22,680,000

Tulangan utama 10D16 mm

Sengkang D10-120 mm Bekesting
6 Cor Kolom pedestal Ukuran 0,30 x 0,30 x 1,45 x 18 titik 2.35 m3 5,600,000
12mm Beton Ready Mix
F'c 20,4 MPa/Mini Mix
13,154,400

Tulangan tumpuan,atas 3D16mm-bawah 3D16 mm

Tulangan extra atas 2D16mm
Tulangan lapangan, atas 3D16mm -
7 Cor Sloof SL1 Ukuran 0,2x0,30 bawah3D16mm Bekesting 12mm 3.17 m3 5,120,000
Lantai kerja T = 5cm, Pasir urug T=10 cm
Beton Ready Mix F'c
20,4 Mpa/Mini Mix
16,220,160
 Tulangan tumpuan, atas 3D13mm-bawah 3D13 mm
Tulangan Extra Atas 2D13
Tulangan lapangan, atas 3D13mm -bawah3D13mm
8 Cor Sloof SL2 Ukuran 0,2x0,30 2.87 m3 4,900,000
Bekesting 12mm Lantai
kerja T= 5cm Pasir Urug T=10cm
Beton Ready Mix F'c 20,4 Mpa/Mini Mix
14,053,200
9 Pasang baut Angkur @ 4 bh x 18 titik, Include grouting dgn Sika-215 Angkur dia 16 mm P.60 cm (Mutu ST-41) 72.00 bh 90,000 6,480,000
-
III PEKERJAAN KONSTRUKSI BAJA -

1 Pasang tiang besi Pipa Tinggi 5,50 m x 18 bh 4,222.35 Kg 28,000

Pipa dia 8 inch tebal 8,2 mm @42,65 Kg/m' Ex ERW Spindo 118,225,800
2 Pasang Base plat ukuran P = 0,30m x L = 0,30m Plat Tebal 10 mm 127.17 Kg 26,000 3,306,420
3 Pasang Rafter ukuran ( 7,14m') x 9 IWF 300 x 150 x 6,5 x 9 mm,@36,70 kg/m' (ASTM A-36) 2,358.34 Kg 26,000 61,316,892
4 Mur Baut untuk joint IWF 300 ke tiang Pipa 8" M20 HTB (A-325) 252.00 Bh 22,000 5,544,000
5 Voute (1/2 IWF300 @18,35kg/m'), 3 Pcs X 9 = 27 Pcs IWF 300 x 150 x 6,5 x 9 mm 495.45 Kg 26,000 12,881,700
6 Enplate Ukuran (P = 0,615m x L= 0,15m), 6 Pcs X 9 = 54 Pcs Pelat Tebal 10 mm 391.05 Kg 26,000 10,167,242
7 RIB Plate (P = 0,6m x L= 0,1m) 54 Pcs, dan (P = 0,5m x L = 0,08 m) 27 Pcs. Joint Voute dgn tiang Pipa 8" Pelat Tebal 10 mm 356.08 Kg 26,000
9,257,976
8 Top Plate (Penutup lubang tiang pipa 8") 18 Pcs Pelat Tebal 8 mm 35.53 Kg 26,000 923,681
9 RIB Plate (Penutup lubang area voute, atas/bawah) Ukuran P= 0,15 m, L= 0,07m) (3Pcs X 9) x 2 Atas/Bawah = 54 Pelat Tebal 8 mm 35.61 Kg 26,000 925,798
Pcs
10 Stiffener area IWF300 Ukuran (P = 0,3m, L=0,07m) = (5x2X9) = 90 Pcs Pelat Tebal 8 mm 118.69 Kg 26,000 3,085,992
11 Plate penutup IWF 300, Ukuran P=0,3m, L=0,15m) 18 Pcs Pelat Tebal 8 mm 50.87 Kg 26,000 1,322,568
12 RIB Plate (Area Voute), (Ukuran P=0,05, L=0,05) (4 Pcs X2 X 3) x 9 = 216 Pcs Pelat Tebal 8 mm 33.91 Kg 26,000 881,712
13 RIB Plate (Area base plate pedestal), Ukuran P=0,05,L=0,05) 72 Pcs Pelat Tebal 8 mm 11.30 Kg 26,000 293,904
14 Pasang Rangka Atap (buat gording) IWF150 x 75 x 5 x 7 mm,@14 kg/m' 3,200.40 Kg 26,000 83,210,400
15 Mur Baut untuk sambungan Rafter (IWF 300) dengan gording (IWF150) M12 HTB (A-325) 288.00 Bh 12,500 3,600,000
16 Pasang Rangka Atap Hollow 100 x 50 x 2,8 mm, @6,5934kg/m' 1,246.15 Kg 27,000 33,646,120
17 Rangka Listplank Hollow 100 x 50 x 2,8 mm, @6,5934kg/m' 894.79 Kg 27,000 24,159,338
18 Rangka Bak Tanaman, 2 Bh Hollow 40 x 40 x 2 mm, @2,4133kg/m' 54.06 Kg 27,000 1,459,564
###
IV PEKERJAAN FINISHING ###
1 Pasang Atap SolarFlat 6mm, include aksesories 190.82 m2
1,165,000 222,301,386
2 Pasang Listplank SolarFlat 6mm, include aksesories 37.94 m2 1,165,000 44,199,518
3 Pasang Box Cover ukuran 0,40 x 0,60 + rangka holow 40mm x 40 mmx 3,5 mm ACP 4 mm SEVEN,Sealant 137.52 m2
750,000 103,140,000
4 Pasang Talang + Rangka siku 4 x 4 cm t = 3 mm Talang PVC Kotak riser 6 " 28.58 m' 180,000 5,143,500
5 Flashing (Pertemuan dengan dinding bata eksisting) Bahan dari Zinkalume 43.86 m' 90,000 3,946,950
6 Cat Besi Zincromate (WF300,WF150,Plate,Pipa 8",Hollow) Ex Kanzai Paint 13,631.75 Kg 2,000 27,263,493
7 Cat Finish besi (WF 150,Hollow besi dan Tiang Pipa 8") Ex Fitalit Black Doff 115-544 9,617.75 Kg 2,000 19,235,502
 ###
V PEKERJAAN LANTAI,PLANTER BOX, BOX TANAMAN ###
1 Urug Elevasi lantai+Pemadatan 107.55 m3
320,000 34,414,632
2 Cor Lantai -
# Pasir urug 10cm (Area lantai beton ekspos dan andesit) Semen+pasir 23.50 m3 320,000 7,518,710
# Lantai Kerja 5cm (Area lantai beton ekspos dan andesit) Pasir 234.96 m2 82,000 19,266,693
# Wire Mesh M8 ( 1 lapis) (area lantai beton ekspos dan andesit) 234.96 m2 87,000 20,441,492
# Cor T=15cm (area batu andesit) (Beton Ready Mix F'c 20,4 MPa/ Pakai mobil Mini Mix) 9.94 m3 1,357,000
13,484,638
(Beton Ready Mix F'c 20,4 MPa/pakai mobil Mini Mix),
# Cor T=15cm (beton expos) 25.31 m3 1,377,000
Trowel finish 34,847,541
3 Pasang batu andesit Pedestrian, include coating Ex Propan, dimensi andesit ikut gambar 66.25 m2 350,000 23,186,555
4 Tanam rumput Tanah merah T=10cm , Gajah mini 101.15 m2
84,500 8,547,207
5 Bak tanaman ukuran ( 0,70 x 0,40 x 1,80 ) Ex kayu solid kamper ,tebal = 3cm 7.00 Bh 1,200,000 8,400,000
6 Planter Box (T = 0,70 x L = 0,40 x P = 11,5 ) = 1 bh Bata ringan 10 x 20 x 60 cm 16.66 m2 140,000 2,332,400
7 Bak tanaman ukuran ( 0,40 x 0,40 x 1,52) Ex kayu solid kamper ,tebal = 3cm 10.00 Bh 970,000 9,700,000
8 Planter Box (T = 0,90 x L= 0,60 x P = 5,5) = 2 bh Bata ringan 10 x 20 x 60 cm 21.48 m2 140,000 3,007,200
9 Planter Box (T = 0,70 x L = 0,40 x P = 7,1 ) = 1 bh Bata ringan 10 x 20 x 60 cm 10.50 m2
140,000 1,470,000
10 Planter Box ( T = 0,90 x L = 0,6 x P = 4,00 ) = 1 bh Bata ringan 10 x 20 x 60 cm 8.28 m2 140,000 1,159,200
11 Kolom Praktis per 2,5mtr dan balok praktis diatas parapet, UK 10x12cm Tul Utama 4Ф8-Sengkang Ф8-150mm 86.40 m' 165,000 14,256,000
12 Plester + Aci Parapet Mortal Utama 62.92 m2 114,000 7,172,880
13 Isi tanah di Planter Box 14.86 m3 300,000 4,458,000
-
VI PEKERJAAN RELOKASI -
1 Relokasi Water Meter +- 5m' 1.00 ls 3,000,000 3,000,000
- Pipa HDPE to Lokasi Water Meter baru include valve, accessories, fitting -
2 Pipa HDPE uk. 3/4' ex. Rucika, Fitting, Accessories UPH -
- uk. 3/4' 5.00 m' 23,000 115,000
- uk. 1' 30.00 m' 32,000 960,000
3 Kran Taman include Pipa UPH 1.00 ls 236,000 236,000
- Valve Pipa HDPE 3/4' sambung rucika 30cm -
- Kran Air Model Kunci -
- Accessories, Fitting -
4 Pipa PVC Rucika AW,fitting uk. 4' ke Gorong-Gorong UPH 2.00 m' 144,000 288,000
5 Reparasi Pipa Hydrant Akibat timbun tanah 34.00 m' 92,000 3,128,000
Cat Zinc Cromate ex. Kansai -
Wrapping Pipa Hydrant 2x Inner (Hitam) & Outer (Putih) -
6 Relokasi Pilar Hydrant 1.00 ls 2,000,000 2,000,000
#New Pipa BSP SCH 40 Uk 4" include Cat Primer & Merah, Wrapping 2x, Support +-3m -
# Relokasi unit (Pillar Hydrant & Box Hydrant) include Pedestal t=20cm, Flange, Mur -
Baut -
# Blind Flange w/ Packing Karet -
7 Peninggian Dinding Bak Kontrol include Tutup Manhole Beton t=5cm, besi Ø8-100 10.00 titik 520,000 5,200,000
1 lapis + Handle Besi P=12cm Ø10 (Gorong-Gorong) -
8 Modifikasi Bak Pompa Area A 1.00 ls 750,000 750,000
Pemotongan Balok Praktis -
Pintu Baru (Material Besi ; Zincromate, Finish Black) uk.45x120 -
9 Modifikasi Bak Pompa Area B 1.00 ls 750,000 750,000
Pemotongan Balok Praktis -
Tutup Baru (Material Besi ; Zincromate, Finish Black) + Tutup Cor Finish Andesit -
-
VII PEKERJAAN LISTRIK -
1 Track Lamp (tinggi area = 5m) -
House Lamp & Lampu Sorot LED COB ex. Arthalux 40w 4000K 30.00 pcs 295,000 8,850,000
House Lamp & Lampu Sorot LED COB ex. Arthalux 5w 4000K 12.00 pcs 285,000 3,420,000
2 Rel Lampu Track -
Panjang 5m' 9.00 pcs 345,000 3,105,000
Panjang 2m' 6.00 pcs 210,000 1,260,000
3 Indirect Lamp COB ex. Philips 4000K 25.00 m' 110,000 2,750,000
4 Trafo Lp Indirect 24 V -
4.5 A 3.00 pcs 253,000 759,000
6A 1.00 pcs 357,200 357,200
5 Instalasi Lampu NYM 2x2.5mm2 ex. Supreme w/ Conduit 20.00 pcs 370,000 7,400,000
6 Saklar Lampu ex. Panasonic include inbow doos -
Saklar Double 3.00 pcs 96,000 288,000
Grid Switch Gang 9 Gang include bobokan (conduit & armatur) 1.00 pcs 495,000 495,000
7 Stop Kontak Panasonic w/ Cover Waterproof Outdoor Anti Air 8.00 pcs 82,000 656,000
8 Stop Kontak Panasonic 3.00 pcs 73,000 219,000
9 Instalasi Stop Kontak NYM 3x2.5mm2 ex. Supreme w/ Conduit 11.00 pcs 420,000 4,620,000
10 Hager Box (6 Grup) include MCB iK60N ex. Schneider & Peninggian w/ Hebel T 1.5m 3.00 bh 575,000 1,725,000
- Peninggian Dinding; Hebel uk. 60x240, Kolom & Balok Praktis Ø8-Sengkang Ø6 Jarak 10cm -
- Finish Plester, Aci, Cat -
11 Kabel NYY 3x4 mm2+ Ground 4 mm2 ex. Supreme w/ Pipa HDPE 100.00 m' 85,000 8,500,000
12 Box Panel "Idea Lounge" 1.00 ls 11,000,000 11,000,000
MCCB 3P, MCB 3P , 1P iK60N ex. Schneider -
KWH Meter Tenant 3 pcs iK60N ex. Schneider -
Busbar, Accessories, Support, Label Nametag, Jumper ex. Jembo -
Voltmeter 500V, Ampmeter 50A, Selector, CT -
13 Kabel Feeder NYY 4x6 mm2 + Ground 6mm2 ex. Supreme w/ Pipa HDPE 24.00 m' 132,000 3,168,000
14 Bongkar Lampu Sorot Existing + Matikan koneksi 2.00 titik 120,000 240,000
15 Breaker iK60N ex. Schneider -
MCCB 3P 32A 1.00 pcs 1,100,000 1,100,000
16 Kabel Tray Galvanis uk. 100x50 7.00 m' 185,000 1,295,000
17 Kaso 5x6 + Tutup Plat Bordes t=3mm uk. Lebar 7cm (Area Pengecoran, Tenant) 33.00 m' 158,000 5,214,000
-
VIII PEKERJAAN PLUMBING -
1 GREASE TRAP 44x34x34 ex.PP Plastic, Accessories ke Sink 1.00 bh 670,000 670,000
2 Pipa ABK PVC AW Rucika 2' include Accessories, Elbow, Fitting 41.30 m' 85,200 3,518,760
3 Pipa Air Bersih ex. Rucika HDPE include Accessories, Fitting -
uk. 3/4" 30.00 m' 23,000 690,000
4 Pipa Air Hujan PVC AW Rucika 6' include Acessories, Fitting, Finish Black 45.00 m' 164,000 7,380,000
5 Ball Valve ex. Kitz uk. 3/4" 400 WOG 3.00 bh 380,000 1,140,000
6 Water Meter ex. Onda untuk Tenant 3.00 bh 450,000 1,350,000
7 Bak Kontrol Kecil u/ Water Meter Tenant include Tutup Besi , Cat Syncromate, Black 3.00 bh 550,000 1,650,000
-
IX PEKERJAAN HVAC -
1 Kipas Angin ex. Panasonic FEY1511 60 inch 1.00 bh 970,000 970,000

TOTAL 1,245,843,518
Pembulatan 1,246,600,000
PPN 11% 137,126,000
GRANDTOTAL 1,383,726,000