45088850 Proyek Gedung 4 Lantai

1

RENCANA ANGGARAN BIAYAPROYEK : PEMBANGUNAN GEDUNG SEKOLAH 4 LANTAILOKASI : DKI JAKARTAPEMBERI TUGAS : PANITIA PEMBANGUNAN GEDUNG SEKOLAH SERBAGUNA

NO ITEM PEKERJAAN SAT. HARGA SATUAN

(Rp.) FINAL

I. Pekerjaan Persiapan & Pembersihan Akhir1 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 Pondasi1 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.Pasangan Pondasi batu kali 5.00 m3 648,000.00 b Pek.Urugan tanah kembali 15.00 m3 27,000.00 c Pek.Urugan pasir bawah pondasi Pile Cape 3.00 m3 134,200.00 d Pek.Urugan pasir bawah pondasi batu kali 4.00 m3 134,200.00 e Pek.Urugan 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 Pekerjaan Beton

1 Memotong Pile 54.00 Bh 85,000.00 2 Poor - PILE CAPE a Lantai Kerja 2.00 m3 640,000.00 b Beton Pile Cape 20.250 m3 2,150,000.00 3 Tie Beam & Sloof

a Lantai Kerja (beton 1:2:3) 2.350 m3 640,000.00 b Tie Beam S1 30 x 50 19.00 m3 2,551,500.00 c Sloof S2 15 x 50 3.000 m3 2,482,000.00 d Sloof S3 15 x 50 2.000 m3 2,482,000.00

4 Balok Lt2 a R4 30 x 60 Sengkang memakai besi diameter 10mm dng jarak 200mm 17.500 m3 2,762,000.00 b R5 30 x 50 Sengkang memakai besi diameter 10mm dng jarak 200mm 7.500 m3 2,830,000.00 c R6 20 x 40 6.000 m3 2,675,000.00 d Dump 15 x 20 0.200 m3 2,675,000.00 5 Balok Lt3 a R4 30 x 60 Sengkang memakai besi diameter 10mm dng jarak 200mm 17.500 m3 2,655,000.00 b R5 30 x 50 Sengkang memakai besi diameter 10mm dng jarak 200mm 7.500 m3 2,830,000.00 c R6 20 x 40 6.000 m3 2,675,000.00 d Dump 15 x 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 15 x 20 0.100 m3 2,675,000.00 7 Balok Atap 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 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 memakai besi diameter 10mm dng jarak 200mm 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

KODE GBR

2


(Rp.)

KODE GBR

10 Kolom Lantai 2 Sengkang memakai besi diameter 10mm dng jarak 200mm a K3 30 x 30 1.600 m3 3,050,000.00 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 3 Sengkang memakai besi diameter 10mm dng jarak 200mm 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 Kolom Lantai 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 Kolom Lantai 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 Lantai a Lantai1 tebal 7 cm/M-6 20.000 m3 2,050,000.00 b Lantai 2 tebal 12 cm/M7 double layer 27.000 m3 2,133,000.00 c Lantai 3 Plat Beton 27.000 m3 2,133,000.00 d Lantai 4 Mutu beton K 225, besi lihat gambar 26.000 m3 2,133,000.00 e Lantai Atap 15.000 m3 2,133,000.00

III.B Plat Luifel( canopy) tebal 10cm1 Luifel Lantai 2 Mutu 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 Luifel Lantai 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 Luifel Lantai 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.C Lift Pit1 Lantai Kerja 0.300 m3 600,000.00 2 Beton Dasar 1.500 m3 950,000.00 3 Dinding 2.700 m3 2,350,000.00

III.D Dump Waiter1 Lantai Kerja 0.100 m3 600,000.00 2 Beton Dasar 0.150 m3 950,000.00 3 Dinding tebal beton 20cm 1.800 m3 2,350,000.00

III.E Tangga Barat1 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 Tangga Timur1 Lantai 1 2.10 m3 2,550,000.00 2 Lantai 2 2.10 m3 2,550,000.00

III.H Pek. Delatasi 22.00 m' 125,000.00

Sub Total III. IV. Pekerjan EksteriorA Pek.Pasangan Dinding Bata, 1:31 Pek. Dinding Bata Ringan : uk. 100mm( Bata Ringan) D-1

a Lantai 1 27.00 m2 80,000.00 b Lantai 2 230.00 m2 80,000.00 c Lantai 3 71.00 m2 80,000.00 d Lantai 4 18.00 m2 80,000.00 e Lantai 4 / ATAP Lift tinggi 250 cm,( Bata Ringan) m2

2 Pek. Dinding Bata merah :a Lantai 1 400.00 m2 67,000.00

Delatasi terletak pada lantai 2, ; Jarak delatasi adalah minimum 2.5cm

3


(Rp.)

KODE GBR

b Lantai 2 260.00 m2 67,000.00 c Lantai 3 325.00 m2 67,000.00 d Lantai 4 350.00 m2 67,000.00 e Lantai 4 / ATAP Lift 80.00 m2 67,000.00

3 Pek. Saluran Buis Beton Air hujan : tinggi 50 cm, ke saluran kotadiam 20a lantai 1 60.00 m1 170,000.00 b Grill Besi Timur dan Barat 16.00 m' 450,000.00

4 Pek.Pasangan batu kali teras : tinggi 50 cm, a lantai 1 : area teras luar 14.00 m3 648,000.00

5 Pek.Pasangan Paving Block & Perbaikan : area halaman a Upah Perbaikan area yang 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 aci1 Pek. Plester dan aci : adukan 1:3

a Lantai 1 854.00 m2 52,500.00 b Lantai 2 980.00 m2 52,500.00 c Lantai 3 792.00 m2 52,500.00 d Lantai 4 736.00 m2 52,500.00 e Lantai 4 / ATAP Lift tinggi 250 cm 160.00 m2 52,500.00

2 Pek.Keramik Selasar 30X30a Lantai 1 31.00 m2 90,000.00

3 Pek. Plester dan aci beton kolom struktura Lantai 1 76.20 m2 55,000.00 b Lantai 2 76.20 m2 55,000.00 c Lantai 3 76.20 m2 55,000.00 d Lantai 4 71.10 m2 55,000.00 e Lantai 4 / ATAP Lift 28.90 m2 55,000.00

4 Pek. Plester dan aci beton tangga betona Lantai 1 24.70 m2 65,000.00 b Lantai 2 24.70 m2 65,000.00 c Lantai 3 24.70 m2 65,000.00 d Lantai 4 13.70 m2 65,000.00

5 Pek. Beton canopy/siripa Lantai 2 49.80 m2 75,000.00 b Lantai 3 49.80 m2 75,000.00 c Lantai 4 93.60 m2 75,000.00

C Pekerjan Dinding & Lantai Ceramic Tiles1 Pek. Dinding Ceramic Tiles (dinding toilet) : uk. 250x 450 mm, ex roman HT-2

a Lantai 1 75.00 m2 110,000.00 b Lantai 2 75.00 m2 110,000.00 c Lantai 3 35.00 m2 110,000.00 d Lantai 4 97.00 m2 110,000.00

2 Pek. Dinding Ceramic Tiles (KM) : uk. 200 x 200 mm, ex roman HT-3a Lantai 1 30.00 m2 90,000.00 b Lantai 2 19.00 m2 90,000.00

3 Pek. Dinding Ceramic Tiles (R.Cuci) : uk. 200 x 200 mm, ex roman HT-2a Lantai 1 28.00 m2 90,000.00

D Pekerjaan Lantai Ceramics Tiles1 Pek. Lantai Homogenous Tiles (Lobby) uk 400X400mm ex setara Ezenza HT-3

a Lantai 1 40.00 m2 102,500.00 2 Pek. Lantai Ceramic Tiles (dalam gdg) : uk. 400 x 400 mm, ex roman HT-1


3 Pek. Lantai Ceramics Tiles (tangga timur) : uk. 400 x 400 mm, ex roman+Stairnozing HT-1a Lantai 1 11.50 m2 135,000.00 b Lantai 2 11.50 m2 135,000.00 c Lantai 3 m2

4 Pek. Lantai Ceramic Tiles (tangga barat) : uk. 400 x 400 mm, ex roman HT-1a Lantai 1 13.00 m2 135,000.00 b Lantai 2 14.50 m2 135,000.00 c Lantai 3 14.50 m2 135,000.00 d Lantai 4 14.50 m2 135,000.00

5 Pek. Plint Lantai Ceramic Tiles (dlm ruang) : uk. 400 x 100 mm, ex roman HT-1a Lantai 1 200.00 m1 21,000.00 b Lantai 2 200.00 m1 21,000.00 c Lantai 3 200.00 m1 21,000.00 d Lantai 4 100.00 m1 21,000.00

6 Pek. Lantai Ceramic Tiles (area toilet) : uk. 250x 250 mm, ex roman HT-4a Lantai 1 23.00 m2 90,000.00 b Lantai 2 17.50 m2 90,000.00 c Lantai 3 10.66 m2 90,000.00 d Lantai 4 24.00 m2 90,000.00

4


(Rp.)

KODE GBR

7 Pek. Lantai Ceramic Tiles (tp cuci) : uk. 200 x 200 mm, ex romantexture HT-2Lantai 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.A Pekerjan Kusen & Pintu 1 Pek.Pintu dan Kosen (PJ) : PJ-1

a Lantai 1 2.00 unit 5,809,000.00 2 Pek.Pintu(P1) dan Kosen Existing : uk 850X2100 P-1

a Lantai 1 16.00 Unit 1,355,000.00 b Lantai 2 9.00 Unit 1,355,000.00 c Lantai 3 7.00 Unit 1,355,000.00 d Lantai 4 4.00 Unit 1,355,000.00

1 Kosen Jati Existing( PINTU + PINTU DENGAN JENDELA)a Lantai 1- Kosen Pintu Type "C" 6.00 Unit 350,000.00 - Kosen Pintu Type "D" 3.00 Unit 350,000.00 - Kosen Pintu Jendela Gendong Type "E" 2.00 Unit 650,000.00 - Kosen Pintu Jendela Gendong Type "G" 2.00 Unit 1,350,000.00 b Lantai 2- Kosen Pintu Type "D" 3.00 Unit 350,000.00 - Kosen Pintu Jendela Gendong Type "F" 1.00 Unit 1,350,000.00 c Lantai 3- Kosen Pintu Type "D" 1.00 Unit 350,000.00

2 Pek.Pintu dan Kosen (toilet) : uk 700X2100 P-2a Lantai 1 3.00 unit 1,255,000.00 b Lantai 2 4.00 unit 1,255,000.00 c Lantai 3 3.00 unit 1,255,000.00 d Lantai 4 4.00 unit 1,255,000.00

3 Pek.Pintu dan Kosen (P3) : Double daun P-3a Lantai 1 1.00 unit 2,028,200.00 b Lantai 2 1.00 unit 2,028,200.00 c Lantai 3 1.00 unit 2,028,200.00 d Lantai 4 1.00 unit 2,028,200.00

4 Pek.Pintu dan Kosen (P4) : Kusen metal 10/5,lengkap dengan engsel P-4a Lantai 3 1.00 unit 3,250,000.00

5 Pek.Pintu (P5) Kusen Kayu Nyatoh - Fin Melamic P-5a Lantai 4 2.00 unit 2,850,000.00

6 Pek.Pintu dan Kosen (P7) : Kusen metal 10/5,lengkap dengan engsel P-7a Lantai 4 2.00 unit 2,900,000.00

7 Pek.Pintu Shaft (PS) Kusen Alumunium Brown Colour P-Sa Lantai 1 2.00 unit 1,664,000.00 b Lantai 2 2.00 unit 1,664,000.00 c Lantai 3 2.00 unit 1,664,000.00 d Lantai 4 1.00 unit 1,664,000.00

8 Pek.Pintu Lipat (R.Gamelan)MENGGUNAKAN Pnt.Lipat Alumunium Existing PLa Lantai 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 Lantai 2 1.00 ls 2,550,000.00 11 Pek.Pintu Existing / Relokasi modul 850x2100( Pnt Alum.Kaca full P-EX

a Lantai 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 Jendela1 Pek. Jendela (J)

a Lantai 1- Kosen Jendela Type "H" 3.00 Unit 550,000.00 - Kosen Jendela Type "I" 3.00 Unit 350,000.00 - Kosen Jendela Type "K" 1.00 Unit 1,500,000.00 b Lantai 2- Kosen Jendela Type "K" 1.00 Unit 1,500,000.00 c Lantai 3- Kosen Jendela Type "H" 1.00 Unit 550,000.00 - Kosen Jendela Type "I" 1.00 Unit 350,000.00 - Kosen Jendela Type "L" 2.00 Unit 1,500,000.00

2 Pek. Jendela (J1) : Alumunium 4 " inch J-1Lantai 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-2Lantai 1 sisi Timur - unitLantai 3 sisi Selatan samping Pintu Service 2.00 Unit 1,409,000.00

4 Pek. Jendela (J4) 120cmX 60Cm : Alumunium 4"inchLantai 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

5


(Rp.)

KODE GBR

Bidang kisi-kisi( Louvre) 18.80 m2 1,215,000.00 Tampak Sisi Barat Tampak Barat J-5

6 : 256X 59mm+ kaca Mati( 4 " Inch) JBLantai 3 Pada sisi Selatan lt 3 3.00 unit 1,018,000.00

7 Pek. Jendela Boven Light Toilet : JTa Lantai 1 unitb Lantai 2 1.00 unit 400,000.00 c Lantai 3 1.00 unit 400,000.00 d Lantai 4 2.00 unit 400,000.00

8 Finishing sisi barat : Stainlesssteel & handrail Stainlesssteel a Lantai 1 6.50 m' 500,000.00 b Lantai 2 7.50 m' 500,000.00 c Lantai 3 7.50 m' 500,000.00 d Lantai 4 7.50 m' 500,000.00

9 Pek. Railling Tangga : Black Steel Finish Cat Minyak ;a Lantai 1 6.00 m2 350,000.00 b Lantai 2 sisi timur 7.30 m2 350,000.00 c Lantai 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 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


2 Plafon Kalsiboarda Lantai 1 18.50 m2 85,000.00 b Lantai 2 18.50 m2 85,000.00 c Lantai 3 9.00 m2 85,000.00 d Lantai 4 22.00 m2 85,000.00

3 List plafon Gypsum : uk. 8 cma Lantai 1 280.00 m1 12,000.00 b Lantai 2 235.00 m1 12,000.00 c Lantai 3 175.00 m1 12,000.00 d Lantai 4 106.00 m1 12,000.00

4 List plafon kayu : uk. 5 cma Lantai 1 39.00 m1 15,000.00 b Lantai 2 32.00 m1 15,000.00 c Lantai 3 16.00 m1 15,000.00 d Lantai 4 40.00 m1 15,000.00

5 Pek.Pembuatan Man hole : uk. 60 x 60 cma Lantai 1 3.00 bh 52,500.00 b Lantai 2 3.00 bh 52,500.00 c Lantai 3 2.00 bh 52,500.00 d Lantai 4 2.00 bh 52,500.00

6 Pek Cove Jendela (menyatu dengan Ceiling) a Lantai 1 15.00 m' 80,000.00 b Lantai 2 19.00 m' 80,000.00 c Lantai 3 25.00 m' 80,000.00 d Lantai 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 Dalam1 Pek. Finishing Dinding Dalam (PT-1) : ex. Mowilex Achillea White E 9500 PT-1


2 Pek. Dinding Isolasi Kedap Suara Lantai 3 Ruang Musik Studio 57.00 m2 300,000.00

B Pekerjaan Finishing Dinding Luar1 Pek. Finishing Dinding Luar (PT-2) : ex. Mowilex WeatherCoat ,warna PT-2

a Lantai 1 297.00 m2 27,500.00 b Lantai 2 366.00 m2 27,500.00 c Lantai 3 353.00 m2 27,500.00 d Lantai 4 507.00 m2 27,500.00 e Lantai Atap 114.00 m2 27,500.00

2 Pek. Finishing Dinding Luar (PT-2) : ex. Mowilex WeatherCoat ,warna putih PT-2a Lantai 1 m2b Lantai 2 40.00 m2 27,500.00

Pek. Jendela Boven light LT 3(JB)

6


(Rp.)

KODE GBR

c Lantai 3 40.00 m2 27,500.00 d Lantai 4 40.00 m2 27,500.00

C Pekerjaan Finishing Plafon1 Pek. Finishing Plafon Gypsum (PT-1) : ex. Mowilex Achillea White E 9500 PT-1


2 Pek. Finishing Plafon Kalsiboard (PT-1) : ex. Mowilex Achillea White E 9500 PT-1a Lantai 1 18.50 m2 19,500.00 b Lantai 2 18.50 m2 19,500.00 c Lantai 3 9.00 m2 19,500.00 d Lantai 4 22.00 m2 19,500.00

D Pekerjaan Pembuatan Septick Tank1 Pekerjan Pembuatan Septictank : 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 Pekerjaan Pembuatan Resapan uk. 1 x 3 ma 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 beton Penutup tebal 10 cm 0.33 m3 2,850,000.00

E Pekerjan Pembuatan Ground Tank 12 m3 = (P)200X(L)300X(D)200 cma 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 Pekerjaan Lapis Water Proofing1 : Bituthene 3000 ex. WR Grace

a lantai 4 : Lantai atap 125.00 m2 155,000.00 2

a lantai 2 : Talang beton 97.00 m1 50,000.00 b lantai 1-4 : Beton Kantilever/pet 78.00 m1 50,000.00

3a lantai 1-4 : area toilet 232.00 m2 50,000.00

Sub Total VII. VIII. Pekerjaan AtapA Pekerjan Atap Utama1 Pekerjaan atap baja ringan

a Rangka atap baja ringan 176.00 m2 155,000.00 b Rangka listplank baja ringan 108.00 m2 155,000.00

2 Penutup atap Genteng Klip Lock Colorbonda Atap Datar Clip Lock Colorbond 176.00 m2 135,000.00 b Pasang Glasswool 10cm 176.00 m2 17,500.00 c Pasang Alumunium double side 176.00 m2 16,000.00 d Pasang kawat wiremesh 176.00 m2 22,500.00 e List Plank(Listplank GRC 9 mm + plafond miring / panel) 108.00 m' 49,000.00

B Pekerjaan Atap Lift1 Pekerjaan atap baja ringan

a Rangka atap baja ringan +Over stack 37.00 m2 155,000.00 b Rangka listplank baja ringan 28.00 m1 65,000.00 c listplank GRC tebal 9mm 28.00 m' 49,000.00

2 Pekerjaan penutup atap a Atap Genteng Clip Lock Colorbond Klip Lok Colorbond 37.00 m2 135,000.00

b Pasang Glasswool 10cm 37.00 m2 17,500.00 c Pasang Alumunium double side 37.00 m2 16,000.00 d Pasang kawat wiremesh 37.00 m2 22,500.00 e Pasang Nock standar 3.00 m' 130,000.00

Pek. Water Proofing Membrane ( WPM )

Pek. Lapisan Water Proofing Coating ( WPC )

Pek. Lapisan Water Proofing Coating ( WPC )

7


(Rp.)

KODE GBR

Sub Total VIII. IX. MEKANIKAL & ELEKTRIKALA PEKERJAAN PANEL

A.1 LANTAI 11 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.2 LANTAI 21 Panel Distribusi Lantai 1.00 Bh 7,350,000.00 2 Panel Penerangan 1.00 Bh 1,150,000.00 3 Panel StopKontak Normal 1.00 Bh 1,425,000.00 4 Panel AC 1.00 Bh 1,150,000.00



A.5 Jaringan Pengetanahan1 Jaringan Pengetanahan : 1.00 Lot 4,800,000.00

Sub Total IX. A B KABEL FEDEER

B.1 PD. Utama gedung ke PD.Lantai1 Kabel Fedeer NYY 4X50 mm2 PD. Lantai 1 berikut BC 35 mm2 9.00 m 275,000.00 2 Kabel Fedeer NYY 4X35 mm2 PD. Lantai 2 berikut BC 35 mm2 20.50 m 235,000.00 3 Kabel Fedeer NYY 4X25 mm2 PD. Lantai 3 berikut BC 35 mm2 24.10 m 185,000.00 4 Kabel Fedeer NYY 4X35 mm2 PD. Lantai 4 berikut BC 35 mm2 26.30 m 235,000.00

B.2 PD. Lantai 1 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.5 PD. Lantai 4 ke:1 Panel Penerangan Lantai 4 NYY 4X10 mm berikut BC 6 mm2 9.00 m 58,000.00 2 Panel Stop kontak Lantai 4 NYY 4X10 mm berikut BC 6 mm2 9.00 m 58,000.00 3 Panel AC Lantai 4 NYY 4X16 mm berikut BC 6 mm2 9.00 m 105,000.00 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 Kabel TrayKabel tray 500x100mm (plat galvanis) 25.00 m 117,000.00

Sub Total IX. B C INSTALASI PENERANGAN

C.1 LANTAI 11 Armature lampu TL 2X18 w ex. Centralite RMC M1 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-Glossy 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 Bh 19,200.00 7 Titik Nyala, NYM 3X2,5 mm2,Supreme dalam pipa Conduit 20mm 82.00 Titik 142,300.00

C.2 LANTAI 21 Armature lampu TL 2X18 w ex. Centralite RMC M1 tanduk 29.00 Bh 195,000.00 2 Baret CentraliteC-0041-SDB-20-OPAL 13.00 Bh 285,000.00 3 Lampu TL 1X18 W, 6.00 Bh 371,000.00 4 Skaklar Tunggal, Ex.MK 10.00 Bh 12,000.00 5 Skaklar Serie, Ex.MK 9.00 Bh 19,200.00 6 Titik Nyala, NYM 3X2,5 mm2,Supreme dalam pipa Conduit 20mm 48.00 Titik 142,300.00

C.3 LANTAI 31 Armature lampu TL 2X18 w ex. Centralite RMC M1 tanduk 27.00 Bh 195,000.00

8


(Rp.)

KODE GBR

2 Baret CentraliteC-0041-SDB-20-OPAL 11.00 Bh 285,000.00 3 Lampu TL 1X18 W, 5.00 Bh 371,000.00 4 Skaklar Tunggal, Ex.MK 9.00 Bh 12,000.00 5 Skaklar Serie, Ex.MK 7.00 Bh 19,200.00 6 Titik Nyala, NYM 3X2,5 mm2,Supreme dalam pipa Conduit 20mm 43.00 Titik 142,300.00

C.4 LANTAI 41 Armature lampu TL 2X18 w ex. Centralite RMC M1 tanduk 55.00 Bh 195,000.00 2 Baret CentraliteC-0041-SDB-20-OPAL 11.00 Bh 285,000.00 3 Lampu TL 1X18 W, 3.00 Bh 371,000.00 4 Skaklar Tunggal, Ex.MK 6.00 Bh 12,000.00 5 Skaklar Serie, Ex.MK 5.00 Bh 19,200.00 6 Greed Switches 12, Ex, National 1.00 Bh 325,600.00 7 Titik Nyala, NYM 3X2,5 mm2,Supreme dalam pipa Conduit 20mm 69.00 Titik 142,300.00

C.5 LANTAI ATAP1 Baret CentraliteC-0041-SDB-20-OPAL 4.00 Bh 285,000.00 2 Saklar Tunggal, Ex.MK 2.00 Bh 12,000.00 3 Saklar Serie, Ex.MK 1.00 Bh 19,200.00 4 Titik Nyala, NYM 3X2,5 mm2,Supreme dalam pipa Conduit 20mm 4.00 Titik 142,300.00

Sub Total IX. C D INSTALASI STOP KONTAK NORMAL

D.1 LANTAI 11 Armature Stop 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 Bh 142,300.00




Sub Total IX. D

E TATA UDARAE.1 LANTAI 11 AC split 18,000 BTUH Ex.Panasonic (Envio Inverter Model : CS-S18JKP) Owner Supply Unit

a Pipa Refrigerant 0,71 1/4"X1/2"supply & return dengan iosolasi 52.00 m' 75,000.00 b Pipa drain PVC-AW dia. 0.75" 28.00 m' 12,500.00

2 AC split 11,900 BTUH Ex.Panasonic (Model : CS-PC12JKP) Owner Supply Unita Pipa Refrigerant 0,71 1/4"X1/2"supply & return dengan iosolasi 82.00 m' 75,000.00 b Pipa drain PVC-AW dia. 0.75" 50.00 m' 12,500.00

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 Titik 215,000.00 5 Titik Nyala AC split 11,900 BTUH, NYM 3X2,5 mm2, Supreme 4.00 Titik 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 LANTAI 21 AC split 11,900 BTUH Ex.Panasonic (Model : CS-PC12JKP) Owner Supply Unit


2 AC split 9,000 BTUH Ex.Panasonic Model : CS-PC9JKJ Owner Supply Unita Pipa Refrigerant 0,71 1/4"X1/2"supply & return dengan iosolasi 19.00 m' 75,000.00 b Pipa drain PVC-AW dia. 0.75" 14.00 m' 12,500.00


4 Exhaust air fan 300 cfm / 8 " ,Ex Panasonic 3.00 Bh 300,000.00 5 Titik Nyala AC split 11,900 BTUH, NYM 3X3 mm2, Supreme 3.00 Titik 215,000.00

dalam pipa pvc conduit 20 mm6 Titik Nyala AC split 9000 BTUH, NYM 3X2,5 mm2, Supreme 1.00 Titik 205,000.00

dalam pipa pvc conduit 20 mm7 Titik Nyala AC split 6,820 BTUH, NYM 3X2,5 mm2, Supreme 2.00 Titik 205,000.00

dalam pipa pvc conduit 20 mm8 Titik Nyala Ex Haust Fan, NYM 3X2,5 mm2, Supreme 6.00 Titik 205,000.00

dalam pipa pvc conduit 20 mmE.3 LANTAI 31 AC split 11,900 BTUH Ex.Panasonic (Model : CS-PC12JKP) Owner Supply Unit



9


(Rp.)

KODE GBR


4 Exhaust air fan 300 cfm / 8 " ,Ex Panasonic 3.00 Bh5 Titik Nyala AC split 11,900 BTUH, NYM 3X3 mm2, Supreme 3.00 Titik 215,000.00

dalam pipa pvc conduit 20 mm6 Titik Nyala AC split 9000 BTUH, NYM 3X2,5 mm2, Supreme 1.00 Titik 205,000.00

dalam pipa pvc conduit 20 mm7 Titik Nyala AC split 6,820 BTUH, NYM 3X2,5 mm2, Supreme 1.00 Titik 205,000.00

dalam pipa pvc conduit 20 mm8 Titik Nyala Ex Haust Fan, NYM 3X2,5 mm2, Supreme 3.00 Titik 205,000.00

E.4 LANTAI 41 AC split 23,600 BTUH Ex.Panasonic 2 1/2 Pk Standard Series Owner Supply Unit


2 Exhaust air fan 300 cfm / 8 " ,Ex Panasonic 9.00 Bh 300,000.00 3 Titik Nyala AC Split 23,600 BTUH, NYM 3X3 mm2, Supreme 5.00 Titik 215,000.00 4 Titik Nyala Ex Haust Fan, NYM 3X2,5 mm2, Supreme 9.00 Titik 205,000.00

E.5 LAIN-LAIN1 Matrial UNP 5 X 10 fin. Zincromate out door 1.00 Ls 2,750,000.00 2 Alat Bantu 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 ALARM1 Sentral Alarm Kebakaran, kapasitas : 10 zone Konvensional type 1.00 bh 12,172,000.00 2 Repeater atau annunciator 10 Zone + nymhy 30x1,5mm2 : 35 meter 1.00 bh 5,520,000.00 3 Kotak terminal utama / KTU (Main Distribusi Frame / MDF) 1.00 bh 2,500,000.00 4 Kabel antara Sentral Alarm Kebakaran sampai ke KTU / MDF 5.00 m' 65,000.00 5 Bel utama, 120 dB, 24 Volt 1.00 bh 350,000.00 6 Titik nyala bel utama 1.00 titik 175,000.00 7 Sistim pengetanahan Sental Alarm Kebakaran, max. 2 ohm 1.00 titik 1,450,000.00

F.1 Instalasi antara KTU dan KTK (Kotak terminal Utama danKotak Terminal Kabel)

1 Dari KTU ke KTK Lantai 1 10.00 m' 27,000.00 2 Dari KTU ke KTK Lantai 2 30.00 m' 27,000.00 3 Dari KTU ke KTK Lantai 3 50.00 m' 27,000.00 4 Dari KTU ke KTK Lantai 4 60.00 m' 27,000.00

DISTRIBUSI SISTIM ALARM KEBAKARANF.2 LANTAI 11 Kotak terminal kabel, 10 pair 1.00 bh 18,500.00 2 Pengindera smoke detector, jenis ionisasi 5.00 bh 618,000.00 3 Pengindraan Heat Detector 3.00 bh 76,000.00 4 Manual push button ( tombol tekan manual ) 2.00 bh 142,000.00 5 Bell lokal 90 dB. 3.00 bh 170,000.00 6 Titik nyala alarm kebakaran, NYM (3 x 1.5) mm2, dlm PVC 20 mm 11.00 titik 109,000.00

F.3 LANTAI 21 Kotak terminal kabel, 10 pair 1.00 bh 18,500.00 2 Pengindera smoke detector, jenis ionisasi 5.00 bh 618,000.00 3 Pengindraan Heat Detector 3.00 bh 76,000.00 4 Manual push button ( tombol tekan manual ) 2.00 bh 142,000.00 5 Bell lokal 90 dB. 3.00 bh 170,000.00 6 Titik nyala alarm kebakaran, NYM (3 x 1.5) mm2, dlm PVC 20 mm 11.00 titik 109,000.00



Sub Total IX. F G Tambah Daya PLN1 pengadaan kabel toevoer NYGBY 1x(4 x 95 mm2) dari Gardu Trafo milik PLN ke 35.00 m 500,000.00

Panel Distribusi Utama2 pekerjaan galian dan urug kembali yang akan dipergunakan jalur kabel PLN 1.00 Lot 420,000.00

Sub Total IX. G

10


(Rp.)

KODE GBR

H PLUMBINGH.1 Pekerjan Sanitair. Lantai 1 s/d Lantai 41 Closet duduk + Washer : ex. Toto type CW420J/SW426 11.00 unit 1,395,000 2 Closet Jongkok : ex. Toto type single Bowl CE 6 1.00 unit 384,000 3 Urinoir : ex. Toto type U57 M 6.00 unit 1,550,000 4 Shower ty 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 warna Sst (FD1) 24.00 unit 207,000 9 Wastafel 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 angsa Untuk Zink : ex. Toto 2.00 unit 425,000 15 Self Rimming Lavatory : L 521 VIA 8.00 unit 1,099,000 16 Deck type liquid soap dispencer : 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 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.Pipa Plumbinga Pengadaan Mesin Air1 Pengadaan Type PD H600 1.00 Set 8,100,000.00 2 Pengadaan Type PH 236A 1.00 Bh 560,000.00 3 Pengadaan berikut pemasangan Tangki Air @ 1500 ltr 2.00 Bh 1,250,000.00 b Pipa Distribusi Air Bersih1 Type Pipa yang Dipergunakan - GIP klas medium di cat warna biru a Dari Pompa Transfer ke tangki - dia 25mm 37.00 m' 82,000.00 2 Pemipaan Lantai Atap Hingga ke Pipa Tegak

a Dia 50 mm 20.00 m' 176,000.00 b Dia 40 mm 4.00 m' 127,000.00

c Pipa Header Dia 150 mm 2.00 m' 394,000.00 d Pipa Header Dia 100 mm 1.00 m' 346,000.00 e Gate Valve Dia 32 mm 2.00 Bh 182,000.00 f Gate Valve Dia 40 mm 2.00 Bh 225,000.00 g Gate Valve Dia 50 mm 3.00 Bh 340,000.00 h Gate Valve Dia 100 mm 1.00 Bh 420,000.00

3 Pipa Tegakdia 50mm 12.00 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' 176,000.00 b Dia 40 mm 20.00 m' 127,000.00 c Dia 25 mm 6.60 m' 82,000.00 d Dia 15 mm 59.10 m' 49,000.00 e Gate Valve Dia 40 mm 3.00 Bh 225,000.00

5 Dari Pipa Tegak ke Lantai 2 - GIP klas medium di cat warna birua Dia 50 mm 11.00 m' 176,000.00 b Dia 40 mm 19.00 m' 127,000.00 c Dia 25 mm 13.00 m' 82,000.00 d Dia 15 mm 65.00 m' 49,000.00 e Gate Valve Dia 40 mm 3.00 Bh 225,000.00



c Pipa Air Bekas1 Pipa yang dipakai PVC :ex Rucika : dia 100mm

a Pipa tegak dalam sharp : 14.10 m' 135,000.00 b Pipa Horisontal ke saluran kota : 22.40 m' 135,000.00

2 Pembuangan Lt 1 Ke arah Pipa Tegak (dia 100 mm)

11


(Rp.)

KODE GBR

a Dia 80 termasuk Clean Out 26.40 m' 108,000.00 b Dia 32 mm 5.40 m' 50,000.00

3 Pembuangan Lt 2 Ke arah Pipa Tegak (dia 100 mm) a Dia 80 termasuk Clean Out 36.40 m' 108,000.00 b Dia 32 mm 5.40 m' 50,000.00



6 Pipa Hawa Dia 32 mma Pada Area Lantai 84.00 m' 34,000.00 b Pipa Tegak 20.00 m' 34,000.00

d Pipa Air Kotor1 Pipa yang dipakai PVC :ex Rucika :

a Pipa te dia 150mm : 20.00 m' 240,000.00 b Pipa Hodia 150mm : 55.00 m' 240,000.00



4 Pembuangan Lt 3 Ke arah Pipa Tegak (dia 150 mm) a Dia 10 BERIKUT Clean Out 8.00 m' 180,000.00


6 Pipa Hawa Dia 50 mma Pada Area Lantai 80.00 m' 43,000.00 b Pipa TeArea Shaft 28.00 m' 43,000.00

e Pipa Tegakdia 150 mm a Pipa tegak air hujan 8 titik :

lantai 4 128.00 m' 240,000.00 b Pipa tegak air hujan 4 titik :

lantai 2 45.00 m' 240,000.00 c Pipa air hujan ke saluran luar :

lantai 1 50.00 m' 240,000.00 d Roof Drain 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 PENANGKAL PETIR1 Head penangkal petir - Ex GENT type A 1.00 Unit 6,000,000.00 2 Tiang ddan Kabel SlingkPenegang 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 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 2010 PT. BIMA SAKTI

Ir. Werkudoro MT.Direktur

12

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

13

JUMLAH HARGA

(Rp.)

4,880,000.00 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

14

JUMLAH HARGA

(Rp.) 17,420,000.00 21,775,000.00 23,450,000.00 5,360,000.00

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

15

JUMLAH HARGA

(Rp.)

1,080,000.00 7,560,000.00

580,891,400.00

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

16

JUMLAH HARGA

(Rp.) 22,842,000.00

3,054,000.00

- 400,000.00 400,000.00 800,000.00

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

17

JUMLAH HARGA

(Rp.) 1,100,000.00 1,100,000.00

5,518,500.00 5,011,500.00 3,900,000.00 1,277,250.00

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 16,740,000.00

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

18

JUMLAH HARGA

(Rp.)

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 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

19

JUMLAH HARGA

(Rp.) 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 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

20

JUMLAH HARGA

(Rp.)

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

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

21

JUMLAH HARGA

(Rp.)

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 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

22

JUMLAH HARGA

(Rp.) 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

2,880,000.00 352,000.00

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

Jakarta, 30 Januari 2010 PT. BIMA SAKTI

Ir. Werkudoro MT.Direktur

REKAPITULASIPROYEK : PEMBANGUNAN GEDUNG SEKOLAH 4 LANTAILOKASI : DKI JAKARTAPEMBERI TUGAS : PANITIA PEMBANGUNAN GEDUNG SEKOLAH SERBAGUNA

NO ITEM PEKERJAAN TOTAL

(Rp.)

I. Pekerjaan Persiapan 44,100,000.00

II. Pekerjaan Galian dan Pondasi 21,366,400.00

III. Pekerjaan Beton 903,723,150.00

IV. Pekerjan Eksterior 580,891,400.00

V. Pekerjan Kusen, Pintu & Jendela. 308,366,800.00

VI. Pekerjan Plafond. 80,923,200.00

VII. Pekerjan Finishing. 221,256,800.00

VIII. Pekerjan Atap 99,312,000.00

IX. Pekerjaan Mekanikala Pekerjaan Panel 56,200,000.00

b Kabel Fedeer 32,953,300.00

c Instalasi Penerangan 92,194,100.00

d Instalasi Stop Kontak Normal 14,652,000.00

e Tata Udara 62,690,000.00 f Fire Alarm 47,860,000.00

g Tambah Daya PLN 17,920,000.00

h Plumbing 257,936,100.00

i Penangkal Petir 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.)

Documents

45088850 Proyek Gedung 4 Lantai